{ "ticker": { "uuid": "a7c25127-3333-4e9b-883b-63aa49e4e709", "symbol": "CMPR", "name": "Cimpress NV", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/a7c25127-3333-4e9b-883b-63aa49e4e709/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7c25127-3333-4e9b-883b-63aa49e4e709/" }, "ticker_metadata": { "id": 5422, "uuid": "a7c25127-3333-4e9b-883b-63aa49e4e709", "symbol": "CMPR", "name": "Cimpress NV", "asset_type": "equity", "market_cap": 2531769000, "stock_exchange_id": 2, "industry": "Specialty Business Services", "sector": "Industrials", "description": "Cimpress plc offers various mass customization services in North America, Europe, and internationally. The company is headquartered in Dundalk, Ireland.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a7c25127-3333-4e9b-883b-63aa49e4e709", "symbol": "CMPR", "name": "Cimpress NV", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/a7c25127-3333-4e9b-883b-63aa49e4e709/", "api_url": "https://sharemaestro.com/factors/api/tickers/a7c25127-3333-4e9b-883b-63aa49e4e709/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.47, "value": 0.32, "quality": 0.31, "momentum": 0.93, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 94.55, "market_cap": 2381262551, "pe_ratio": 52.3331, "earnings_yield": 0.0191, "ebitda_to_ev": 0.1, "shareholder_yield": 0, "roe": -0.0868, "piotroski_f_score": 5, "momentum_12_1": 1.0259, "volatility_252d": 0.4215 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.772225+00:00", "batch_id": "" }, "size": { "price_close": 94.55, "market_cap": 2381262551, "market_cap_usd": 2381262551, "enterprise_value": 3816425551, "shares_outstanding": 25185220, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 52.3331, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.6504, "pcf_ratio": 8.4617, "pfcf_ratio": 6.316, "ev_ebitda": 9.9952, "ev_ebit": 16.2324, "ev_sales": 1.0424, "ev_fcf": 10.1225, "earnings_yield": 0.0191, "fcf_yield": 0.0988, "price_to_sales": 0.6504, "price_to_book": null, "price_to_cashflow": 8.4617, "ebitda_to_ev": 0.1, "sales_yield": 0.9593 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4678, "operating_margin": 0.0642, "net_margin": 0.0124, "ebitda_margin": 0.1043, "fcf_margin": 0.103, "roe": -0.0868, "roa": 0.0221, "roic": 0.0859, "roc_greenblatt": null, "asset_turnover": 1.7817, "cash_conversion": 8.2859, "accruals_ratio": -0.1148, "sbc_to_revenue": 0.0171, "piotroski_f_score": 5, "altman_z_score": 2.7667, "earnings_stability_5y": 1.8729, "revenue_stability_5y": 0.1199, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.8334, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.7869, "net_debt_to_ebitda": 3.7587, "debt_to_assets": 0.7904, "interest_coverage": 2.1746, "current_ratio": 0.6792, "quick_ratio": 0.5096, "net_debt": 1435163000, "local_beta": -0.0008, "volatility_252d": 0.4215, "volatility_60d": 0.9215, "max_drawdown_12m": -0.1307, "risk_adjusted_momentum": 2.4341 }, "growth": { "revenue_growth_1y": 0.0876, "revenue_growth_3y_cagr": 0.0563, "revenue_growth_5y_cagr": 0.0652, "eps_growth_1y": -0.707, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.2908, "fcf_growth_1y": -0.1477, "book_value_growth_1y": null, "revenue_growth": 0.0876, "earnings_growth": -0.707 }, "momentum": { "price_return_1m": 0.0314, "price_return_3m": 0.3189, "price_return_6m": 0.3417, "price_return_9m": 0.5053, "price_return_12m": 1.0895, "price_return_12m_ex1m": 1.0259, "momentum_6m": 0.3417, "momentum_12m": 1.0895, "momentum_12_1": 1.0259, "distance_from_52w_high": -0.0766, "distance_from_52w_low": 1.2034, "relative_strength": 0.9316 }, "raw_ttm": { "revenue_ttm": 3661171000, "gross_profit_ttm": 1712516000, "ebit_ttm": 235111000, "ebitda_ttm": 381827000, "net_income_ttm": 45502000, "eps_diluted_ttm": 1.8067, "operating_cash_flow_ttm": 281416027, "capital_expenditure_ttm": 95607117, "fcf_ttm": 377023144, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 108116000, "cash_and_equivalents": 188998000, "total_current_assets": 495808000, "total_current_liabilities": 730001000, "net_ppe": null, "total_assets": 2054906000, "total_debt": 1624161000, "total_equity": -524101000, "net_working_capital": -374127000, "book_value_per_share": -20.8099, "retained_earnings": 256446000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1500170000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 35, "rank_ev_ebitda": 39, "rank_ev_ebit": 60, "rank_earnings_yield": 85, "rank_fcf_yield": 40, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 79, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 48, "rank_fcf_margin": 69, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11 }, "composites": { "value_composite": 68, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 97, "yield_composite": 76, "svqf_composite": 93, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 53, "quality_value_composite": 0.315, "os_score": 0.47, "value_percentile": 0.32, "quality_percentile": 0.31, "momentum_percentile": 0.93, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 701, "ticker_id": 5422, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.772225+00:00", "batch_id": "", "os_score_delta": null, "price_close": 94.55, "market_cap": 2381262551, "market_cap_usd": 2381262551, "enterprise_value": 3816425551, "shares_outstanding": 25185220, "fx_rate_to_usd": null, "pe_ratio": 52.33314032, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.65041009, "pcf_ratio": 8.46171619, "pfcf_ratio": 6.31595855, "ev_ebitda": 9.99516941, "ev_ebit": 16.23244149, "ev_sales": 1.04240571, "ev_fcf": 10.12252328, "earnings_yield": 0.01910835, "fcf_yield": 0.0987896, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46775089, "operating_margin": 0.06421743, "net_margin": 0.01242826, "ebitda_margin": 0.10429095, "fcf_margin": 0.10297884, "roe": -0.08681914, "roa": 0.02214311, "roic": 0.08594431, "roc_greenblatt": null, "asset_turnover": 1.78167322, "cash_conversion": 8.28585873, "accruals_ratio": -0.11480526, "sbc_to_revenue": 0.01705547, "debt_to_equity": -4.78686932, "net_debt_to_ebitda": 3.75867343, "debt_to_assets": 0.79038214, "interest_coverage": 2.174618, "current_ratio": 0.67918811, "quick_ratio": 0.50958012, "net_debt": 1435163000, "revenue_growth_1y": 0.08762503, "revenue_growth_3y_cagr": 0.05628373, "revenue_growth_5y_cagr": 0.06521315, "eps_growth_1y": -0.70695107, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.29084184, "fcf_growth_1y": -0.14768908, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 2.76669314, "earnings_stability_5y": 1.872912, "revenue_stability_5y": 0.119875, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03141704, "price_return_3m": 0.31887293, "price_return_6m": 0.34170569, "price_return_9m": 0.50533355, "price_return_12m": 1.08950276, "price_return_12m_ex1m": 1.02585635, "distance_from_52w_high": -0.07656998, "distance_from_52w_low": 1.20344908, "relative_strength": 0.93156171, "local_beta": -0.0008, "volatility_252d": 0.421459, "volatility_60d": 0.921498, "max_drawdown_12m": -0.13067469, "revenue_ttm": 3661171000, "gross_profit_ttm": 1712516000, "ebit_ttm": 235111000, "ebitda_ttm": 381827000, "net_income_ttm": 45502000, "eps_diluted_ttm": 1.80669456, "operating_cash_flow_ttm": 281416027, "capital_expenditure_ttm": 95607117, "fcf_ttm": 377023144, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 108116000, "cash_and_equivalents": 188998000, "total_current_assets": 495808000, "total_current_liabilities": 730001000, "net_ppe": null, "total_assets": 2054906000, "total_debt": 1624161000, "total_equity": -524101000, "net_working_capital": -374127000, "book_value_per_share": -20.80986388, "retained_earnings": 256446000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1500170000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 35, "rank_ev_ebitda": 39, "rank_ev_ebit": 60, "rank_earnings_yield": 85, "rank_fcf_yield": 40, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 79, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 48, "rank_fcf_margin": 69, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 68, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 97, "yield_composite": 76, "svqf_composite": 93, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 94.55, "os": 0.47, "value": 0.32, "quality": 0.31, "momentum": 0.93, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 52.3331, "earnings_yield": 0.0191, "shareholder_yield": 0, "roe": -0.0868, "momentum_12_1": 1.0259, "complete_fields": { "id": 701, "ticker_id": 5422, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-06-30", "financials_age_days": 342, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:46:54.772225+00:00", "batch_id": "", "os_score_delta": null, "price_close": 94.55, "market_cap": 2381262551, "market_cap_usd": 2381262551, "enterprise_value": 3816425551, "shares_outstanding": 25185220, "fx_rate_to_usd": null, "pe_ratio": 52.33314032, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 0.65041009, "pcf_ratio": 8.46171619, "pfcf_ratio": 6.31595855, "ev_ebitda": 9.99516941, "ev_ebit": 16.23244149, "ev_sales": 1.04240571, "ev_fcf": 10.12252328, "earnings_yield": 0.01910835, "fcf_yield": 0.0987896, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.46775089, "operating_margin": 0.06421743, "net_margin": 0.01242826, "ebitda_margin": 0.10429095, "fcf_margin": 0.10297884, "roe": -0.08681914, "roa": 0.02214311, "roic": 0.08594431, "roc_greenblatt": null, "asset_turnover": 1.78167322, "cash_conversion": 8.28585873, "accruals_ratio": -0.11480526, "sbc_to_revenue": 0.01705547, "debt_to_equity": -4.78686932, "net_debt_to_ebitda": 3.75867343, "debt_to_assets": 0.79038214, "interest_coverage": 2.174618, "current_ratio": 0.67918811, "quick_ratio": 0.50958012, "net_debt": 1435163000, "revenue_growth_1y": 0.08762503, "revenue_growth_3y_cagr": 0.05628373, "revenue_growth_5y_cagr": 0.06521315, "eps_growth_1y": -0.70695107, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": -0.29084184, "fcf_growth_1y": -0.14768908, "book_value_growth_1y": null, "piotroski_f_score": 5, "altman_z_score": 2.76669314, "earnings_stability_5y": 1.872912, "revenue_stability_5y": 0.119875, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.03141704, "price_return_3m": 0.31887293, "price_return_6m": 0.34170569, "price_return_9m": 0.50533355, "price_return_12m": 1.08950276, "price_return_12m_ex1m": 1.02585635, "distance_from_52w_high": -0.07656998, "distance_from_52w_low": 1.20344908, "relative_strength": 0.93156171, "local_beta": -0.0008, "volatility_252d": 0.421459, "volatility_60d": 0.921498, "max_drawdown_12m": -0.13067469, "revenue_ttm": 3661171000, "gross_profit_ttm": 1712516000, "ebit_ttm": 235111000, "ebitda_ttm": 381827000, "net_income_ttm": 45502000, "eps_diluted_ttm": 1.80669456, "operating_cash_flow_ttm": 281416027, "capital_expenditure_ttm": 95607117, "fcf_ttm": 377023144, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 108116000, "cash_and_equivalents": 188998000, "total_current_assets": 495808000, "total_current_liabilities": 730001000, "net_ppe": null, "total_assets": 2054906000, "total_debt": 1624161000, "total_equity": -524101000, "net_working_capital": -374127000, "book_value_per_share": -20.80986388, "retained_earnings": 256446000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1500170000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 85, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 35, "rank_ev_ebitda": 39, "rank_ev_ebit": 60, "rank_earnings_yield": 85, "rank_fcf_yield": 40, "rank_dividend_yield": 64, "rank_shareholder_yield": 64, "rank_total_yield": 64, "rank_roe": 79, "rank_roc": 50, "rank_roic": 43, "rank_gross_margin": 48, "rank_fcf_margin": 69, "rank_piotroski": 49, "rank_accruals": 17, "rank_sue": 50, "rank_eps_growth_1y": 96, "rank_eps_growth_5y": 97, "rank_revenue_growth_1y": 45, "rank_momentum_12m": 11, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 11, "value_composite": 68, "quality_composite": 69, "momentum_composite": 7, "growth_composite": 97, "yield_composite": 76, "svqf_composite": 93, "vc1_composite": 30, "vc2_composite": 33, "vc3_composite": 33, "trending_value_composite": null, "overall_composite": 53, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 50, "small_cap_core_rank": 41, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 3403079000, "cost_of_revenue": 1785635000, "gross_profit": 1617444000, "ebit": 212190000, "ebitda": 353321000, "pretax_income": 96959000, "tax_provision": 84107000, "net_income": 14952000, "net_income_to_common": 14952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233982000, "total_current_assets": 502606000, "total_assets": 1968144000, "short_term_debt": 40270000, "long_term_debt": 1576178000, "total_debt": 1616448000, "total_liabilities": 2531590000, "total_equity": -583490000, "shares_outstanding": 25636865, "goodwill_and_intangibles": 989268000 }, "cash_flow": { "operating_cash_flow": 298070000, "capital_expenditure": 153117000, "free_cash_flow": 451187000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45423, "ticker_id": 5422, "period_end_date": "2025-06-30", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212190000", "ebitda": "353321000", "netIncome": "14952000", "grossProfit": "1617444000", "depreciation": "None", "totalRevenue": "3403079000", "costOfRevenue": "1785635000", "interestIncome": "None", "incomeBeforeTax": "96959000", "interestExpense": "115231000", "operatingIncome": "226270000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84107000", "reportedCurrency": "USD", "netInterestIncome": "-115231000", "nonInterestIncome": "None", "operatingExpenses": "1391174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "334035000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141131000", "sellingGeneralAndAdministrative": "218531000", "netIncomeFromContinuingOperations": "12852000" }, "balance": { "goodwill": "826156000", "inventory": "112870000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1968144000", "longTermDebt": "1576178000", "shortTermDebt": "40270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163112000", "reportedCurrency": "USD", "retainedEarnings": "225117000", "totalLiabilities": "2531590000", "otherCurrentAssets": "87465000", "totalCurrentAssets": "502606000", "currentLongTermDebt": "9085000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "68289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465538000", "currentAccountsPayable": "332110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707145000", "totalShareholderEquity": "-583490000", "capitalLeaseObligations": "121882000", "otherCurrentLiabilities": "274640000", "totalCurrentLiabilities": "758662000", "otherNonCurrentLiabilities": "13737000", "totalNonCurrentLiabilities": "1772928000", "cashAndShortTermInvestments": "233982000", "commonStockSharesOutstanding": "25636865", "intangibleAssetsExcludingGoodwill": "163112000", "cashAndCashEquivalentsAtCarryingValue": "233982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7052000", "operatingCashflow": "298070000", "capitalExpenditures": "153117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135921000", "cashflowFromInvestment": "-140757000", "stockBasedCompensation": "58879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3403079000, "cost_of_revenue": 1785635000, "gross_profit": 1617444000, "research_and_development": 334035000, "selling_general_admin": 218531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212190000, "depreciation_amortisation": 141131000, "ebitda": 353321000, "interest_expense": 115231000, "interest_income": null, "other_non_operating": null, "pretax_income": 96959000, "tax_provision": 84107000, "effective_tax_rate": null, "net_income": 14952000, "net_income_continuing_ops": 12852000, "net_income_to_common": 14952000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233982000, "short_term_investments": 0, "net_receivables": 68289000, "inventory": 112870000, "other_current_assets": null, "total_current_assets": 502606000, "net_ppe": null, "goodwill": 826156000, "intangible_assets": 163112000, "goodwill_and_intangibles": 989268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465538000, "total_assets": 1968144000, "short_term_debt": 40270000, "accounts_payable": 332110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758662000, "long_term_debt": 1576178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1772928000, "total_liabilities": 2531590000, "total_debt": 1616448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225117000, "total_equity": -583490000, "shares_outstanding": 25636865, "operating_cash_flow": 298070000, "stock_based_compensation": 58879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 153117000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -140757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135921000, "free_cash_flow": 451187000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212190000", "ebitda": "353321000", "netIncome": "14952000", "grossProfit": "1617444000", "depreciation": "None", "totalRevenue": "3403079000", "costOfRevenue": "1785635000", "interestIncome": "None", "incomeBeforeTax": "96959000", "interestExpense": "115231000", "operatingIncome": "226270000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "84107000", "reportedCurrency": "USD", "netInterestIncome": "-115231000", "nonInterestIncome": "None", "operatingExpenses": "1391174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "334035000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1785635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "141131000", "sellingGeneralAndAdministrative": "218531000", "netIncomeFromContinuingOperations": "12852000" }, "balance": { "goodwill": "826156000", "inventory": "112870000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1968144000", "longTermDebt": "1576178000", "shortTermDebt": "40270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163112000", "reportedCurrency": "USD", "retainedEarnings": "225117000", "totalLiabilities": "2531590000", "otherCurrentAssets": "87465000", "totalCurrentAssets": "502606000", "currentLongTermDebt": "9085000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "68289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465538000", "currentAccountsPayable": "332110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707145000", "totalShareholderEquity": "-583490000", "capitalLeaseObligations": "121882000", "otherCurrentLiabilities": "274640000", "totalCurrentLiabilities": "758662000", "otherNonCurrentLiabilities": "13737000", "totalNonCurrentLiabilities": "1772928000", "cashAndShortTermInvestments": "233982000", "commonStockSharesOutstanding": "25636865", "intangibleAssetsExcludingGoodwill": "163112000", "cashAndCashEquivalentsAtCarryingValue": "233982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12852000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-7052000", "operatingCashflow": "298070000", "capitalExpenditures": "153117000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135921000", "cashflowFromInvestment": "-140757000", "stockBasedCompensation": "58879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77775000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "141131000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 3291856000, "cost_of_revenue": 1695062000, "gross_profit": 1596794000, "ebit": 248268000, "ebitda": 400032000, "pretax_income": 128446000, "tax_provision": -49362000, "net_income": 173682000, "net_income_to_common": 173682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203775000, "total_current_assets": 457979000, "total_assets": 1892157000, "short_term_debt": 40445000, "long_term_debt": 1591807000, "total_debt": 1632252000, "total_liabilities": 2409063000, "total_equity": -550146000, "shares_outstanding": 27004687, "goodwill_and_intangibles": 955910000 }, "cash_flow": { "operating_cash_flow": 350722000, "capital_expenditure": 54927000, "free_cash_flow": 405649000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45428, "ticker_id": 5422, "period_end_date": "2024-06-30", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "248268000", "ebitda": "400032000", "netIncome": "173682000", "grossProfit": "1596794000", "depreciation": "None", "totalRevenue": "3291856000", "costOfRevenue": "1695062000", "interestIncome": "None", "incomeBeforeTax": "128446000", "interestExpense": "119822000", "operatingIncome": "247351000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-49362000", "reportedCurrency": "USD", "netInterestIncome": "-119822000", "nonInterestIncome": "None", "operatingExpenses": "1349443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321968000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151764000", "sellingGeneralAndAdministrative": "205737000", "netIncomeFromContinuingOperations": "177808000" }, "balance": { "goodwill": "787138000", "inventory": "97016000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1892157000", "longTermDebt": "1591807000", "shortTermDebt": "40445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "168772000", "reportedCurrency": "USD", "retainedEarnings": "272881000", "totalLiabilities": "2409063000", "otherCurrentAssets": "88112000", "totalCurrentAssets": "457979000", "currentLongTermDebt": "12488000", "longTermInvestments": "0", "shortTermInvestments": "4500000", "currentNetReceivables": "64576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434178000", "currentAccountsPayable": "326656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722184000", "totalShareholderEquity": "-550146000", "capitalLeaseObligations": "117889000", "otherCurrentLiabilities": "204245000", "totalCurrentLiabilities": "663963000", "otherNonCurrentLiabilities": "30557000", "totalNonCurrentLiabilities": "1745100000", "cashAndShortTermInvestments": "203775000", "commonStockSharesOutstanding": "27004687", "intangibleAssetsExcludingGoodwill": "168772000", "cashAndCashEquivalentsAtCarryingValue": "203775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11778000", "operatingCashflow": "350722000", "capitalExpenditures": "54927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222552000", "cashflowFromInvestment": "-54614000", "stockBasedCompensation": "65584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3291856000, "cost_of_revenue": 1695062000, "gross_profit": 1596794000, "research_and_development": 321968000, "selling_general_admin": 205737000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 248268000, "depreciation_amortisation": 151764000, "ebitda": 400032000, "interest_expense": 119822000, "interest_income": null, "other_non_operating": null, "pretax_income": 128446000, "tax_provision": -49362000, "effective_tax_rate": null, "net_income": 173682000, "net_income_continuing_ops": 177808000, "net_income_to_common": 173682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203775000, "short_term_investments": 4500000, "net_receivables": 64576000, "inventory": 97016000, "other_current_assets": null, "total_current_assets": 457979000, "net_ppe": null, "goodwill": 787138000, "intangible_assets": 168772000, "goodwill_and_intangibles": 955910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434178000, "total_assets": 1892157000, "short_term_debt": 40445000, "accounts_payable": 326656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663963000, "long_term_debt": 1591807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745100000, "total_liabilities": 2409063000, "total_debt": 1632252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272881000, "total_equity": -550146000, "shares_outstanding": 27004687, "operating_cash_flow": 350722000, "stock_based_compensation": 65584000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -54614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -222552000, "free_cash_flow": 405649000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "248268000", "ebitda": "400032000", "netIncome": "173682000", "grossProfit": "1596794000", "depreciation": "None", "totalRevenue": "3291856000", "costOfRevenue": "1695062000", "interestIncome": "None", "incomeBeforeTax": "128446000", "interestExpense": "119822000", "operatingIncome": "247351000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-49362000", "reportedCurrency": "USD", "netInterestIncome": "-119822000", "nonInterestIncome": "None", "operatingExpenses": "1349443000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "321968000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1695062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "151764000", "sellingGeneralAndAdministrative": "205737000", "netIncomeFromContinuingOperations": "177808000" }, "balance": { "goodwill": "787138000", "inventory": "97016000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1892157000", "longTermDebt": "1591807000", "shortTermDebt": "40445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "168772000", "reportedCurrency": "USD", "retainedEarnings": "272881000", "totalLiabilities": "2409063000", "otherCurrentAssets": "88112000", "totalCurrentAssets": "457979000", "currentLongTermDebt": "12488000", "longTermInvestments": "0", "shortTermInvestments": "4500000", "currentNetReceivables": "64576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434178000", "currentAccountsPayable": "326656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722184000", "totalShareholderEquity": "-550146000", "capitalLeaseObligations": "117889000", "otherCurrentLiabilities": "204245000", "totalCurrentLiabilities": "663963000", "otherNonCurrentLiabilities": "30557000", "totalNonCurrentLiabilities": "1745100000", "cashAndShortTermInvestments": "203775000", "commonStockSharesOutstanding": "27004687", "intangibleAssetsExcludingGoodwill": "168772000", "cashAndCashEquivalentsAtCarryingValue": "203775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "11778000", "operatingCashflow": "350722000", "capitalExpenditures": "54927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-222552000", "cashflowFromInvestment": "-54614000", "stockBasedCompensation": "65584000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-156982000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "151764000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 3079627000, "cost_of_revenue": 1640625000, "gross_profit": 1439002000, "ebit": 82571000, "ebitda": 244999000, "pretax_income": -30222000, "tax_provision": 155493000, "net_income": -185978000, "net_income_to_common": -185978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130313000, "total_current_assets": 441027000, "total_assets": 1854859000, "short_term_debt": 43210000, "long_term_debt": 1627243000, "total_debt": 1670453000, "total_liabilities": 2466652000, "total_equity": -623145000, "shares_outstanding": 26252860, "goodwill_and_intangibles": 986052000 }, "cash_flow": { "operating_cash_flow": 130289000, "capital_expenditure": 111559000, "free_cash_flow": 241848000, "dividends_paid": 4121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45433, "ticker_id": 5422, "period_end_date": "2023-06-30", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82571000", "ebitda": "244999000", "netIncome": "-185978000", "grossProfit": "1439002000", "depreciation": "None", "totalRevenue": "3079627000", "costOfRevenue": "1640625000", "interestIncome": "None", "incomeBeforeTax": "-30222000", "interestExpense": "112793000", "operatingIncome": "57309000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "155493000", "reportedCurrency": "USD", "netInterestIncome": "-112793000", "nonInterestIncome": "None", "operatingExpenses": "1381693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "302257000", "otherNonOperatingIncome": "25262000", "costofGoodsAndServicesSold": "1640625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162428000", "sellingGeneralAndAdministrative": "209246000", "netIncomeFromContinuingOperations": "-185715000" }, "balance": { "goodwill": "781541000", "inventory": "107835000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1854859000", "longTermDebt": "1627243000", "shortTermDebt": "43210000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204511000", "reportedCurrency": "USD", "retainedEarnings": "235396000", "totalLiabilities": "2466652000", "otherCurrentAssets": "96986000", "totalCurrentAssets": "441027000", "currentLongTermDebt": "10713000", "longTermInvestments": "4497000", "shortTermInvestments": "38540000", "currentNetReceivables": "67353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413832000", "currentAccountsPayable": "285784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287574000", "shortLongTermDebtTotal": "1756943000", "totalShareholderEquity": "-623145000", "capitalLeaseObligations": "118987000", "otherCurrentLiabilities": "218374000", "totalCurrentLiabilities": "645332000", "otherNonCurrentLiabilities": "146726000", "totalNonCurrentLiabilities": "1809302000", "cashAndShortTermInvestments": "130313000", "commonStockSharesOutstanding": "26252860", "intangibleAssetsExcludingGoodwill": "204511000", "cashAndCashEquivalentsAtCarryingValue": "130313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185715000", "profitLoss": "None", "dividendPayout": "4121000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11352000", "operatingCashflow": "130289000", "capitalExpenditures": "111559000", "changeInReceivables": "-4243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177106000", "cashflowFromInvestment": "-103725000", "stockBasedCompensation": "42122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3079627000, "cost_of_revenue": 1640625000, "gross_profit": 1439002000, "research_and_development": 302257000, "selling_general_admin": 209246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82571000, "depreciation_amortisation": 162428000, "ebitda": 244999000, "interest_expense": 112793000, "interest_income": null, "other_non_operating": null, "pretax_income": -30222000, "tax_provision": 155493000, "effective_tax_rate": null, "net_income": -185978000, "net_income_continuing_ops": -185715000, "net_income_to_common": -185978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130313000, "short_term_investments": 38540000, "net_receivables": 67353000, "inventory": 107835000, "other_current_assets": null, "total_current_assets": 441027000, "net_ppe": null, "goodwill": 781541000, "intangible_assets": 204511000, "goodwill_and_intangibles": 986052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1413832000, "total_assets": 1854859000, "short_term_debt": 43210000, "accounts_payable": 285784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 645332000, "long_term_debt": 1627243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1809302000, "total_liabilities": 2466652000, "total_debt": 1670453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235396000, "total_equity": -623145000, "shares_outstanding": 26252860, "operating_cash_flow": 130289000, "stock_based_compensation": 42122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111559000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103725000, "dividends_paid": 4121000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177106000, "free_cash_flow": 241848000, "net_change_in_cash": -150542000 }, "raw_data": { "income": { "ebit": "82571000", "ebitda": "244999000", "netIncome": "-185978000", "grossProfit": "1439002000", "depreciation": "None", "totalRevenue": "3079627000", "costOfRevenue": "1640625000", "interestIncome": "None", "incomeBeforeTax": "-30222000", "interestExpense": "112793000", "operatingIncome": "57309000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "155493000", "reportedCurrency": "USD", "netInterestIncome": "-112793000", "nonInterestIncome": "None", "operatingExpenses": "1381693000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "302257000", "otherNonOperatingIncome": "25262000", "costofGoodsAndServicesSold": "1640625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162428000", "sellingGeneralAndAdministrative": "209246000", "netIncomeFromContinuingOperations": "-185715000" }, "balance": { "goodwill": "781541000", "inventory": "107835000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1854859000", "longTermDebt": "1627243000", "shortTermDebt": "43210000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204511000", "reportedCurrency": "USD", "retainedEarnings": "235396000", "totalLiabilities": "2466652000", "otherCurrentAssets": "96986000", "totalCurrentAssets": "441027000", "currentLongTermDebt": "10713000", "longTermInvestments": "4497000", "shortTermInvestments": "38540000", "currentNetReceivables": "67353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413832000", "currentAccountsPayable": "285784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287574000", "shortLongTermDebtTotal": "1756943000", "totalShareholderEquity": "-623145000", "capitalLeaseObligations": "118987000", "otherCurrentLiabilities": "218374000", "totalCurrentLiabilities": "645332000", "otherNonCurrentLiabilities": "146726000", "totalNonCurrentLiabilities": "1809302000", "cashAndShortTermInvestments": "130313000", "commonStockSharesOutstanding": "26252860", "intangibleAssetsExcludingGoodwill": "204511000", "cashAndCashEquivalentsAtCarryingValue": "130313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-185715000", "profitLoss": "None", "dividendPayout": "4121000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "11352000", "operatingCashflow": "130289000", "capitalExpenditures": "111559000", "changeInReceivables": "-4243000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-177106000", "cashflowFromInvestment": "-103725000", "stockBasedCompensation": "42122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4121000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-150542000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4448000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 2887555000, "cost_of_revenue": 1492726000, "gross_profit": 1394829000, "ebit": 108761000, "ebitda": 284442000, "pretax_income": 9331000, "tax_provision": 59901000, "net_income": -54331000, "net_income_to_common": -54331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 277053000, "total_current_assets": 626315000, "total_assets": 2167672000, "short_term_debt": 44776000, "long_term_debt": 1675562000, "total_debt": 1720338000, "total_liabilities": 2531111000, "total_equity": -494922000, "shares_outstanding": 26094842, "goodwill_and_intangibles": 1011804000 }, "cash_flow": { "operating_cash_flow": 219536000, "capital_expenditure": 119337000, "free_cash_flow": 338873000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45438, "ticker_id": 5422, "period_end_date": "2022-06-30", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108761000", "ebitda": "284442000", "netIncome": "-54331000", "grossProfit": "1394829000", "depreciation": "None", "totalRevenue": "2887555000", "costOfRevenue": "1492726000", "interestIncome": "None", "incomeBeforeTax": "9331000", "interestExpense": "99430000", "operatingIncome": "47298000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "59901000", "reportedCurrency": "USD", "netInterestIncome": "-99430000", "nonInterestIncome": "None", "operatingExpenses": "1347531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "292845000", "otherNonOperatingIncome": "61463000", "costofGoodsAndServicesSold": "1492726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175681000", "sellingGeneralAndAdministrative": "196458000", "netIncomeFromContinuingOperations": "-50570000" }, "balance": { "goodwill": "766600000", "inventory": "126728000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "2167672000", "longTermDebt": "1675562000", "shortTermDebt": "44776000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "245204000", "reportedCurrency": "USD", "retainedEarnings": "414138000", "totalLiabilities": "2531111000", "otherCurrentAssets": "108697000", "totalCurrentAssets": "626315000", "currentLongTermDebt": "10386000", "longTermInvestments": "0", "shortTermInvestments": "49952000", "currentNetReceivables": "63885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541357000", "currentAccountsPayable": "313710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367520000", "shortLongTermDebtTotal": "1792511000", "totalShareholderEquity": "-494922000", "capitalLeaseObligations": "106563000", "otherCurrentLiabilities": "233306000", "totalCurrentLiabilities": "692539000", "otherNonCurrentLiabilities": "121868000", "totalNonCurrentLiabilities": "1838572000", "cashAndShortTermInvestments": "277053000", "commonStockSharesOutstanding": "26094842", "intangibleAssetsExcludingGoodwill": "245204000", "cashAndCashEquivalentsAtCarryingValue": "277053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-44089000", "operatingCashflow": "219536000", "capitalExpenditures": "119337000", "changeInReceivables": "-18119000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106572000", "cashflowFromInvestment": "-3997000", "stockBasedCompensation": "49766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "108967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2887555000, "cost_of_revenue": 1492726000, "gross_profit": 1394829000, "research_and_development": 292845000, "selling_general_admin": 196458000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108761000, "depreciation_amortisation": 175681000, "ebitda": 284442000, "interest_expense": 99430000, "interest_income": null, "other_non_operating": null, "pretax_income": 9331000, "tax_provision": 59901000, "effective_tax_rate": null, "net_income": -54331000, "net_income_continuing_ops": -50570000, "net_income_to_common": -54331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 277053000, "short_term_investments": 49952000, "net_receivables": 63885000, "inventory": 126728000, "other_current_assets": null, "total_current_assets": 626315000, "net_ppe": null, "goodwill": 766600000, "intangible_assets": 245204000, "goodwill_and_intangibles": 1011804000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1541357000, "total_assets": 2167672000, "short_term_debt": 44776000, "accounts_payable": 313710000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 692539000, "long_term_debt": 1675562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1838572000, "total_liabilities": 2531111000, "total_debt": 1720338000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 414138000, "total_equity": -494922000, "shares_outstanding": 26094842, "operating_cash_flow": 219536000, "stock_based_compensation": 49766000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3997000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -106572000, "free_cash_flow": 338873000, "net_change_in_cash": 108967000 }, "raw_data": { "income": { "ebit": "108761000", "ebitda": "284442000", "netIncome": "-54331000", "grossProfit": "1394829000", "depreciation": "None", "totalRevenue": "2887555000", "costOfRevenue": "1492726000", "interestIncome": "None", "incomeBeforeTax": "9331000", "interestExpense": "99430000", "operatingIncome": "47298000", "fiscalDateEnding": "2022-06-30", "incomeTaxExpense": "59901000", "reportedCurrency": "USD", "netInterestIncome": "-99430000", "nonInterestIncome": "None", "operatingExpenses": "1347531000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "292845000", "otherNonOperatingIncome": "61463000", "costofGoodsAndServicesSold": "1492726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175681000", "sellingGeneralAndAdministrative": "196458000", "netIncomeFromContinuingOperations": "-50570000" }, "balance": { "goodwill": "766600000", "inventory": "126728000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "2167672000", "longTermDebt": "1675562000", "shortTermDebt": "44776000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2022-06-30", "intangibleAssets": "245204000", "reportedCurrency": "USD", "retainedEarnings": "414138000", "totalLiabilities": "2531111000", "otherCurrentAssets": "108697000", "totalCurrentAssets": "626315000", "currentLongTermDebt": "10386000", "longTermInvestments": "0", "shortTermInvestments": "49952000", "currentNetReceivables": "63885000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1541357000", "currentAccountsPayable": "313710000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "367520000", "shortLongTermDebtTotal": "1792511000", "totalShareholderEquity": "-494922000", "capitalLeaseObligations": "106563000", "otherCurrentLiabilities": "233306000", "totalCurrentLiabilities": "692539000", "otherNonCurrentLiabilities": "121868000", "totalNonCurrentLiabilities": "1838572000", "cashAndShortTermInvestments": "277053000", "commonStockSharesOutstanding": "26094842", "intangibleAssetsExcludingGoodwill": "245204000", "cashAndCashEquivalentsAtCarryingValue": "277053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-50570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-06-30", "reportedCurrency": "USD", "changeInInventory": "-44089000", "operatingCashflow": "219536000", "capitalExpenditures": "119337000", "changeInReceivables": "-18119000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-106572000", "cashflowFromInvestment": "-3997000", "stockBasedCompensation": "49766000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "108967000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3219000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175681000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 2575961000, "cost_of_revenue": 1299889000, "gross_profit": 1276072000, "ebit": 55814000, "ebitda": 229026000, "pretax_income": -63554000, "tax_provision": 18903000, "net_income": -85229000, "net_income_to_common": -85229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183023000, "total_current_assets": 528498000, "total_assets": 2182498000, "short_term_debt": 68760000, "long_term_debt": 1732511000, "total_debt": 1801271000, "total_liabilities": 2560749000, "total_equity": -449371000, "shares_outstanding": 25996572, "goodwill_and_intangibles": 1001413000 }, "cash_flow": { "operating_cash_flow": 265221000, "capital_expenditure": 99461000, "free_cash_flow": 364682000, "dividends_paid": 2280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45443, "ticker_id": 5422, "period_end_date": "2021-06-30", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55814000", "ebitda": "229026000", "netIncome": "-85229000", "grossProfit": "1276072000", "depreciation": "None", "totalRevenue": "2575961000", "costOfRevenue": "1299889000", "interestIncome": "None", "incomeBeforeTax": "-63554000", "interestExpense": "119368000", "operatingIncome": "123510000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "18903000", "reportedCurrency": "USD", "netInterestIncome": "-119368000", "nonInterestIncome": "None", "operatingExpenses": "1152562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253060000", "otherNonOperatingIncome": "-60178000", "costofGoodsAndServicesSold": "1299889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173212000", "sellingGeneralAndAdministrative": "174587000", "netIncomeFromContinuingOperations": "-74939000" }, "balance": { "goodwill": "726979000", "inventory": "70044000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "2182498000", "longTermDebt": "1732511000", "shortTermDebt": "68760000", "treasuryStock": "-1368595000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "274434000", "reportedCurrency": "USD", "retainedEarnings": "537677000", "totalLiabilities": "2560749000", "otherCurrentAssets": "72504000", "totalCurrentAssets": "528498000", "currentLongTermDebt": "9895000", "longTermInvestments": "50713000", "shortTermInvestments": "152248000", "currentNetReceivables": "50679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1654000000", "currentAccountsPayable": "199831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416305000", "shortLongTermDebtTotal": "1886021000", "totalShareholderEquity": "-449371000", "capitalLeaseObligations": "143615000", "otherCurrentLiabilities": "272640000", "totalCurrentLiabilities": "638173000", "otherNonCurrentLiabilities": "36808000", "totalNonCurrentLiabilities": "1922576000", "cashAndShortTermInvestments": "183023000", "commonStockSharesOutstanding": "25996572", "intangibleAssetsExcludingGoodwill": "274434000", "cashAndCashEquivalentsAtCarryingValue": "183023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74939000", "profitLoss": "None", "dividendPayout": "2280000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "16382000", "operatingCashflow": "265221000", "capitalExpenditures": "99461000", "changeInReceivables": "-11474000", "changeInExchangeRate": "2969000", "cashflowFromFinancing": "224128000", "cashflowFromInvestment": "-354316000", "stockBasedCompensation": "37034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "138002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2575961000, "cost_of_revenue": 1299889000, "gross_profit": 1276072000, "research_and_development": 253060000, "selling_general_admin": 174587000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55814000, "depreciation_amortisation": 173212000, "ebitda": 229026000, "interest_expense": 119368000, "interest_income": null, "other_non_operating": null, "pretax_income": -63554000, "tax_provision": 18903000, "effective_tax_rate": null, "net_income": -85229000, "net_income_continuing_ops": -74939000, "net_income_to_common": -85229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183023000, "short_term_investments": 152248000, "net_receivables": 50679000, "inventory": 70044000, "other_current_assets": null, "total_current_assets": 528498000, "net_ppe": null, "goodwill": 726979000, "intangible_assets": 274434000, "goodwill_and_intangibles": 1001413000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1654000000, "total_assets": 2182498000, "short_term_debt": 68760000, "accounts_payable": 199831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 638173000, "long_term_debt": 1732511000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1922576000, "total_liabilities": 2560749000, "total_debt": 1801271000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537677000, "total_equity": -449371000, "shares_outstanding": 25996572, "operating_cash_flow": 265221000, "stock_based_compensation": 37034000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 99461000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -354316000, "dividends_paid": 2280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 224128000, "free_cash_flow": 364682000, "net_change_in_cash": 138002000 }, "raw_data": { "income": { "ebit": "55814000", "ebitda": "229026000", "netIncome": "-85229000", "grossProfit": "1276072000", "depreciation": "None", "totalRevenue": "2575961000", "costOfRevenue": "1299889000", "interestIncome": "None", "incomeBeforeTax": "-63554000", "interestExpense": "119368000", "operatingIncome": "123510000", "fiscalDateEnding": "2021-06-30", "incomeTaxExpense": "18903000", "reportedCurrency": "USD", "netInterestIncome": "-119368000", "nonInterestIncome": "None", "operatingExpenses": "1152562000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253060000", "otherNonOperatingIncome": "-60178000", "costofGoodsAndServicesSold": "1299889000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173212000", "sellingGeneralAndAdministrative": "174587000", "netIncomeFromContinuingOperations": "-74939000" }, "balance": { "goodwill": "726979000", "inventory": "70044000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "2182498000", "longTermDebt": "1732511000", "shortTermDebt": "68760000", "treasuryStock": "-1368595000", "deferredRevenue": "None", "fiscalDateEnding": "2021-06-30", "intangibleAssets": "274434000", "reportedCurrency": "USD", "retainedEarnings": "537677000", "totalLiabilities": "2560749000", "otherCurrentAssets": "72504000", "totalCurrentAssets": "528498000", "currentLongTermDebt": "9895000", "longTermInvestments": "50713000", "shortTermInvestments": "152248000", "currentNetReceivables": "50679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1654000000", "currentAccountsPayable": "199831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "416305000", "shortLongTermDebtTotal": "1886021000", "totalShareholderEquity": "-449371000", "capitalLeaseObligations": "143615000", "otherCurrentLiabilities": "272640000", "totalCurrentLiabilities": "638173000", "otherNonCurrentLiabilities": "36808000", "totalNonCurrentLiabilities": "1922576000", "cashAndShortTermInvestments": "183023000", "commonStockSharesOutstanding": "25996572", "intangibleAssetsExcludingGoodwill": "274434000", "cashAndCashEquivalentsAtCarryingValue": "183023000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-74939000", "profitLoss": "None", "dividendPayout": "2280000", "fiscalDateEnding": "2021-06-30", "reportedCurrency": "USD", "changeInInventory": "16382000", "operatingCashflow": "265221000", "capitalExpenditures": "99461000", "changeInReceivables": "-11474000", "changeInExchangeRate": "2969000", "cashflowFromFinancing": "224128000", "cashflowFromInvestment": "-354316000", "stockBasedCompensation": "37034000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "138002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2280000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 2481358000, "cost_of_revenue": 1248871000, "gross_profit": 1232487000, "ebit": 78843000, "ebitda": 246786000, "pretax_income": 3003000, "tax_provision": -80992000, "net_income": 83365000, "net_income_to_common": 83365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45021000, "total_current_assets": 248404000, "total_assets": 1815006000, "short_term_debt": 67760000, "long_term_debt": 1415657000, "total_debt": 1483417000, "total_liabilities": 2153376000, "total_equity": -407476000, "shares_outstanding": 27773286, "goodwill_and_intangibles": 902597000 }, "cash_flow": { "operating_cash_flow": 338444000, "capital_expenditure": 94459000, "free_cash_flow": 432903000, "dividends_paid": 1785990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45448, "ticker_id": 5422, "period_end_date": "2020-06-30", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78843000", "ebitda": "246786000", "netIncome": "83365000", "grossProfit": "1232487000", "depreciation": "None", "totalRevenue": "2481358000", "costOfRevenue": "1248871000", "interestIncome": "None", "incomeBeforeTax": "3003000", "interestExpense": "75840000", "operatingIncome": "55969000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-80992000", "reportedCurrency": "USD", "netInterestIncome": "-75840000", "nonInterestIncome": "None", "operatingExpenses": "1176518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253252000", "otherNonOperatingIncome": "22874000", "costofGoodsAndServicesSold": "1248871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167943000", "sellingGeneralAndAdministrative": "183054000", "netIncomeFromContinuingOperations": "83995000" }, "balance": { "goodwill": "621904000", "inventory": "80179000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1815006000", "longTermDebt": "1415657000", "shortTermDebt": "67760000", "treasuryStock": "-1376496000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "280693000", "reportedCurrency": "USD", "retainedEarnings": "618437000", "totalLiabilities": "2153376000", "otherCurrentAssets": "88608000", "totalCurrentAssets": "248404000", "currentLongTermDebt": "17933000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "34596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566602000", "currentAccountsPayable": "163891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494917000", "shortLongTermDebtTotal": "1630997000", "totalShareholderEquity": "-407476000", "capitalLeaseObligations": "197407000", "otherCurrentLiabilities": "162816000", "totalCurrentLiabilities": "486758000", "otherNonCurrentLiabilities": "17770000", "totalNonCurrentLiabilities": "1666618000", "cashAndShortTermInvestments": "45021000", "commonStockSharesOutstanding": "27773286", "intangibleAssetsExcludingGoodwill": "280693000", "cashAndCashEquivalentsAtCarryingValue": "45021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83995000", "profitLoss": "None", "dividendPayout": "1785990000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-18328000", "operatingCashflow": "338444000", "capitalExpenditures": "94459000", "changeInReceivables": "26659000", "changeInExchangeRate": "-3583000", "cashflowFromFinancing": "-258255000", "cashflowFromInvestment": "-66864000", "stockBasedCompensation": "34874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1785990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9742000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-627056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2481358000, "cost_of_revenue": 1248871000, "gross_profit": 1232487000, "research_and_development": 253252000, "selling_general_admin": 183054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78843000, "depreciation_amortisation": 167943000, "ebitda": 246786000, "interest_expense": 75840000, "interest_income": null, "other_non_operating": null, "pretax_income": 3003000, "tax_provision": -80992000, "effective_tax_rate": null, "net_income": 83365000, "net_income_continuing_ops": 83995000, "net_income_to_common": 83365000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45021000, "short_term_investments": 0, "net_receivables": 34596000, "inventory": 80179000, "other_current_assets": null, "total_current_assets": 248404000, "net_ppe": null, "goodwill": 621904000, "intangible_assets": 280693000, "goodwill_and_intangibles": 902597000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1566602000, "total_assets": 1815006000, "short_term_debt": 67760000, "accounts_payable": 163891000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 486758000, "long_term_debt": 1415657000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1666618000, "total_liabilities": 2153376000, "total_debt": 1483417000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 618437000, "total_equity": -407476000, "shares_outstanding": 27773286, "operating_cash_flow": 338444000, "stock_based_compensation": 34874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94459000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66864000, "dividends_paid": 1785990000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258255000, "free_cash_flow": 432903000, "net_change_in_cash": 9742000 }, "raw_data": { "income": { "ebit": "78843000", "ebitda": "246786000", "netIncome": "83365000", "grossProfit": "1232487000", "depreciation": "None", "totalRevenue": "2481358000", "costOfRevenue": "1248871000", "interestIncome": "None", "incomeBeforeTax": "3003000", "interestExpense": "75840000", "operatingIncome": "55969000", "fiscalDateEnding": "2020-06-30", "incomeTaxExpense": "-80992000", "reportedCurrency": "USD", "netInterestIncome": "-75840000", "nonInterestIncome": "None", "operatingExpenses": "1176518000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "253252000", "otherNonOperatingIncome": "22874000", "costofGoodsAndServicesSold": "1248871000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "167943000", "sellingGeneralAndAdministrative": "183054000", "netIncomeFromContinuingOperations": "83995000" }, "balance": { "goodwill": "621904000", "inventory": "80179000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1815006000", "longTermDebt": "1415657000", "shortTermDebt": "67760000", "treasuryStock": "-1376496000", "deferredRevenue": "None", "fiscalDateEnding": "2020-06-30", "intangibleAssets": "280693000", "reportedCurrency": "USD", "retainedEarnings": "618437000", "totalLiabilities": "2153376000", "otherCurrentAssets": "88608000", "totalCurrentAssets": "248404000", "currentLongTermDebt": "17933000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "34596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1566602000", "currentAccountsPayable": "163891000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "494917000", "shortLongTermDebtTotal": "1630997000", "totalShareholderEquity": "-407476000", "capitalLeaseObligations": "197407000", "otherCurrentLiabilities": "162816000", "totalCurrentLiabilities": "486758000", "otherNonCurrentLiabilities": "17770000", "totalNonCurrentLiabilities": "1666618000", "cashAndShortTermInvestments": "45021000", "commonStockSharesOutstanding": "27773286", "intangibleAssetsExcludingGoodwill": "280693000", "cashAndCashEquivalentsAtCarryingValue": "45021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83995000", "profitLoss": "None", "dividendPayout": "1785990000", "fiscalDateEnding": "2020-06-30", "reportedCurrency": "USD", "changeInInventory": "-18328000", "operatingCashflow": "338444000", "capitalExpenditures": "94459000", "changeInReceivables": "26659000", "changeInExchangeRate": "-3583000", "cashflowFromFinancing": "-258255000", "cashflowFromInvestment": "-66864000", "stockBasedCompensation": "34874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1785990000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9742000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-627056000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167943000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 2751076000, "cost_of_revenue": 1401344000, "gross_profit": 1349732000, "ebit": 190083000, "ebitda": 363854000, "pretax_income": 126912000, "tax_provision": 33432000, "net_income": 95052000, "net_income_to_common": 95052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35279000, "total_current_assets": 240300000, "total_assets": 1868376000, "short_term_debt": 104514000, "long_term_debt": 1054386000, "total_debt": 1158900000, "total_liabilities": 1673382000, "total_equity": 131812000, "shares_outstanding": 31662705, "goodwill_and_intangibles": 1051421000 }, "cash_flow": { "operating_cash_flow": 331095000, "capital_expenditure": 119279000, "free_cash_flow": 450374000, "dividends_paid": 1140607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45453, "ticker_id": 5422, "period_end_date": "2019-06-30", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "190083000", "ebitda": "363854000", "netIncome": "95052000", "grossProfit": "1349732000", "depreciation": "None", "totalRevenue": "2751076000", "costOfRevenue": "1401344000", "interestIncome": "37171000", "incomeBeforeTax": "126912000", "interestExpense": "63171000", "operatingIncome": "163607000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "33432000", "reportedCurrency": "USD", "netInterestIncome": "-63171000", "nonInterestIncome": "None", "operatingExpenses": "1186125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "236797000", "otherNonOperatingIncome": "26476000", "costofGoodsAndServicesSold": "1401344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173771000", "sellingGeneralAndAdministrative": "162652000", "netIncomeFromContinuingOperations": "93480000" }, "balance": { "goodwill": "718880000", "inventory": "66310000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1868376000", "longTermDebt": "1054386000", "shortTermDebt": "104514000", "treasuryStock": "-737447000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "332541000", "reportedCurrency": "USD", "retainedEarnings": "537422000", "totalLiabilities": "1673382000", "otherCurrentAssets": "156130000", "totalCurrentAssets": "240300000", "currentLongTermDebt": "81277000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1628076000", "currentAccountsPayable": "185096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490755000", "shortLongTermDebtTotal": "1174936000", "totalShareholderEquity": "131812000", "capitalLeaseObligations": "151369000", "otherCurrentLiabilities": "159257000", "totalCurrentLiabilities": "520749000", "otherNonCurrentLiabilities": "53716000", "totalNonCurrentLiabilities": "1152633000", "cashAndShortTermInvestments": "35279000", "commonStockSharesOutstanding": "31662705", "intangibleAssetsExcludingGoodwill": "332541000", "cashAndCashEquivalentsAtCarryingValue": "35279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93480000", "profitLoss": "None", "dividendPayout": "1140607000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-3627000", "operatingCashflow": "331095000", "capitalExpenditures": "119279000", "changeInReceivables": "-4186000", "changeInExchangeRate": "-1866000", "cashflowFromFinancing": "81989000", "cashflowFromInvestment": "-420166000", "stockBasedCompensation": "21716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1140607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8948000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2751076000, "cost_of_revenue": 1401344000, "gross_profit": 1349732000, "research_and_development": 236797000, "selling_general_admin": 162652000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 190083000, "depreciation_amortisation": 173771000, "ebitda": 363854000, "interest_expense": 63171000, "interest_income": null, "other_non_operating": null, "pretax_income": 126912000, "tax_provision": 33432000, "effective_tax_rate": null, "net_income": 95052000, "net_income_continuing_ops": 93480000, "net_income_to_common": 95052000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35279000, "short_term_investments": null, "net_receivables": 60646000, "inventory": 66310000, "other_current_assets": null, "total_current_assets": 240300000, "net_ppe": null, "goodwill": 718880000, "intangible_assets": 332541000, "goodwill_and_intangibles": 1051421000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1628076000, "total_assets": 1868376000, "short_term_debt": 104514000, "accounts_payable": 185096000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 520749000, "long_term_debt": 1054386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1152633000, "total_liabilities": 1673382000, "total_debt": 1158900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537422000, "total_equity": 131812000, "shares_outstanding": 31662705, "operating_cash_flow": 331095000, "stock_based_compensation": 21716000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119279000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -420166000, "dividends_paid": 1140607000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 81989000, "free_cash_flow": 450374000, "net_change_in_cash": -8948000 }, "raw_data": { "income": { "ebit": "190083000", "ebitda": "363854000", "netIncome": "95052000", "grossProfit": "1349732000", "depreciation": "None", "totalRevenue": "2751076000", "costOfRevenue": "1401344000", "interestIncome": "37171000", "incomeBeforeTax": "126912000", "interestExpense": "63171000", "operatingIncome": "163607000", "fiscalDateEnding": "2019-06-30", "incomeTaxExpense": "33432000", "reportedCurrency": "USD", "netInterestIncome": "-63171000", "nonInterestIncome": "None", "operatingExpenses": "1186125000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "236797000", "otherNonOperatingIncome": "26476000", "costofGoodsAndServicesSold": "1401344000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "173771000", "sellingGeneralAndAdministrative": "162652000", "netIncomeFromContinuingOperations": "93480000" }, "balance": { "goodwill": "718880000", "inventory": "66310000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1868376000", "longTermDebt": "1054386000", "shortTermDebt": "104514000", "treasuryStock": "-737447000", "deferredRevenue": "None", "fiscalDateEnding": "2019-06-30", "intangibleAssets": "332541000", "reportedCurrency": "USD", "retainedEarnings": "537422000", "totalLiabilities": "1673382000", "otherCurrentAssets": "156130000", "totalCurrentAssets": "240300000", "currentLongTermDebt": "81277000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "60646000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1628076000", "currentAccountsPayable": "185096000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "490755000", "shortLongTermDebtTotal": "1174936000", "totalShareholderEquity": "131812000", "capitalLeaseObligations": "151369000", "otherCurrentLiabilities": "159257000", "totalCurrentLiabilities": "520749000", "otherNonCurrentLiabilities": "53716000", "totalNonCurrentLiabilities": "1152633000", "cashAndShortTermInvestments": "35279000", "commonStockSharesOutstanding": "31662705", "intangibleAssetsExcludingGoodwill": "332541000", "cashAndCashEquivalentsAtCarryingValue": "35279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93480000", "profitLoss": "None", "dividendPayout": "1140607000", "fiscalDateEnding": "2019-06-30", "reportedCurrency": "USD", "changeInInventory": "-3627000", "operatingCashflow": "331095000", "capitalExpenditures": "119279000", "changeInReceivables": "-4186000", "changeInExchangeRate": "-1866000", "cashflowFromFinancing": "81989000", "cashflowFromInvestment": "-420166000", "stockBasedCompensation": "21716000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1140607000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8948000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-55567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "173771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 2592541000, "cost_of_revenue": 1279799000, "gross_profit": 1312742000, "ebit": 119409000, "ebitda": 288414000, "pretax_income": 66366000, "tax_provision": 19578000, "net_income": 43733000, "net_income_to_common": 43733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44227000, "total_current_assets": 239296000, "total_assets": 1652217000, "short_term_debt": 82575000, "long_term_debt": 870328000, "total_debt": 952903000, "total_liabilities": 1472119000, "total_equity": 93662000, "shares_outstanding": 32220401, "goodwill_and_intangibles": 807243000 }, "cash_flow": { "operating_cash_flow": 192332000, "capital_expenditure": 102085000, "free_cash_flow": 294417000, "dividends_paid": 1205995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45458, "ticker_id": 5422, "period_end_date": "2018-06-30", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119409000", "ebitda": "288414000", "netIncome": "43733000", "grossProfit": "1312742000", "depreciation": "None", "totalRevenue": "2592541000", "costOfRevenue": "1279799000", "interestIncome": "75230000", "incomeBeforeTax": "66366000", "interestExpense": "53043000", "operatingIncome": "157800000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "19578000", "reportedCurrency": "USD", "netInterestIncome": "-53043000", "nonInterestIncome": "None", "operatingExpenses": "1154942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245758000", "otherNonOperatingIncome": "-38391000", "costofGoodsAndServicesSold": "1279799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169005000", "sellingGeneralAndAdministrative": "176958000", "netIncomeFromContinuingOperations": "46788000" }, "balance": { "goodwill": "520843000", "inventory": "60602000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1652217000", "longTermDebt": "870328000", "shortTermDebt": "82575000", "treasuryStock": "-685577000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "286400000", "reportedCurrency": "USD", "retainedEarnings": "452756000", "totalLiabilities": "1472119000", "otherCurrentAssets": "157692000", "totalCurrentAssets": "239296000", "currentLongTermDebt": "59259000", "longTermInvestments": "13370000", "shortTermInvestments": "0", "currentNetReceivables": "55621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412921000", "currentAccountsPayable": "152436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "483664000", "shortLongTermDebtTotal": "969786000", "totalShareholderEquity": "93662000", "capitalLeaseObligations": "142942000", "otherCurrentLiabilities": "184759000", "totalCurrentLiabilities": "481024000", "otherNonCurrentLiabilities": "69524000", "totalNonCurrentLiabilities": "991095000", "cashAndShortTermInvestments": "44227000", "commonStockSharesOutstanding": "32220401", "intangibleAssetsExcludingGoodwill": "286400000", "cashAndCashEquivalentsAtCarryingValue": "44227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46788000", "profitLoss": "None", "dividendPayout": "1205995000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-7068000", "operatingCashflow": "192332000", "capitalExpenditures": "102085000", "changeInReceivables": "-5123000", "changeInExchangeRate": "2507000", "cashflowFromFinancing": "-177757000", "cashflowFromInvestment": "-10594000", "stockBasedCompensation": "50466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1205995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18530000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94710000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2592541000, "cost_of_revenue": 1279799000, "gross_profit": 1312742000, "research_and_development": 245758000, "selling_general_admin": 176958000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119409000, "depreciation_amortisation": 169005000, "ebitda": 288414000, "interest_expense": 53043000, "interest_income": null, "other_non_operating": null, "pretax_income": 66366000, "tax_provision": 19578000, "effective_tax_rate": null, "net_income": 43733000, "net_income_continuing_ops": 46788000, "net_income_to_common": 43733000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44227000, "short_term_investments": 0, "net_receivables": 55621000, "inventory": 60602000, "other_current_assets": null, "total_current_assets": 239296000, "net_ppe": null, "goodwill": 520843000, "intangible_assets": 286400000, "goodwill_and_intangibles": 807243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1412921000, "total_assets": 1652217000, "short_term_debt": 82575000, "accounts_payable": 152436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 481024000, "long_term_debt": 870328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 991095000, "total_liabilities": 1472119000, "total_debt": 952903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 452756000, "total_equity": 93662000, "shares_outstanding": 32220401, "operating_cash_flow": 192332000, "stock_based_compensation": 50466000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102085000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10594000, "dividends_paid": 1205995000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -177757000, "free_cash_flow": 294417000, "net_change_in_cash": 18530000 }, "raw_data": { "income": { "ebit": "119409000", "ebitda": "288414000", "netIncome": "43733000", "grossProfit": "1312742000", "depreciation": "None", "totalRevenue": "2592541000", "costOfRevenue": "1279799000", "interestIncome": "75230000", "incomeBeforeTax": "66366000", "interestExpense": "53043000", "operatingIncome": "157800000", "fiscalDateEnding": "2018-06-30", "incomeTaxExpense": "19578000", "reportedCurrency": "USD", "netInterestIncome": "-53043000", "nonInterestIncome": "None", "operatingExpenses": "1154942000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "245758000", "otherNonOperatingIncome": "-38391000", "costofGoodsAndServicesSold": "1279799000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169005000", "sellingGeneralAndAdministrative": "176958000", "netIncomeFromContinuingOperations": "46788000" }, "balance": { "goodwill": "520843000", "inventory": "60602000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1652217000", "longTermDebt": "870328000", "shortTermDebt": "82575000", "treasuryStock": "-685577000", "deferredRevenue": "None", "fiscalDateEnding": "2018-06-30", "intangibleAssets": "286400000", "reportedCurrency": "USD", "retainedEarnings": "452756000", "totalLiabilities": "1472119000", "otherCurrentAssets": "157692000", "totalCurrentAssets": "239296000", "currentLongTermDebt": "59259000", "longTermInvestments": "13370000", "shortTermInvestments": "0", "currentNetReceivables": "55621000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1412921000", "currentAccountsPayable": "152436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "483664000", "shortLongTermDebtTotal": "969786000", "totalShareholderEquity": "93662000", "capitalLeaseObligations": "142942000", "otherCurrentLiabilities": "184759000", "totalCurrentLiabilities": "481024000", "otherNonCurrentLiabilities": "69524000", "totalNonCurrentLiabilities": "991095000", "cashAndShortTermInvestments": "44227000", "commonStockSharesOutstanding": "32220401", "intangibleAssetsExcludingGoodwill": "286400000", "cashAndCashEquivalentsAtCarryingValue": "44227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "46788000", "profitLoss": "None", "dividendPayout": "1205995000", "fiscalDateEnding": "2018-06-30", "reportedCurrency": "USD", "changeInInventory": "-7068000", "operatingCashflow": "192332000", "capitalExpenditures": "102085000", "changeInReceivables": "-5123000", "changeInExchangeRate": "2507000", "cashflowFromFinancing": "-177757000", "cashflowFromInvestment": "-10594000", "stockBasedCompensation": "50466000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1205995000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "18530000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94710000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169005000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 886209000, "cost_of_revenue": 477012000, "gross_profit": 409197000, "ebit": 51749000, "ebitda": 89155000, "pretax_income": 26352000, "tax_provision": 11709000, "net_income": 13839000, "net_income_to_common": 13839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 188998000, "total_current_assets": 495808000, "total_assets": 2054906000, "short_term_debt": 49064000, "long_term_debt": 1575097000, "total_debt": 1624161000, "total_liabilities": 2508803000, "total_equity": -524101000, "shares_outstanding": 25185220, "goodwill_and_intangibles": 976069000 }, "cash_flow": { "operating_cash_flow": -15775973, "capital_expenditure": 23261117, "free_cash_flow": 7485144, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45419, "ticker_id": 5422, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51749000", "ebitda": "89155000", "netIncome": "13839000", "grossProfit": "409197000", "depreciation": "None", "totalRevenue": "886209000", "costOfRevenue": "477012000", "interestIncome": "None", "incomeBeforeTax": "26352000", "interestExpense": "25397000", "operatingIncome": "51982000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11709000", "reportedCurrency": "USD", "netInterestIncome": "-25397000", "nonInterestIncome": "None", "operatingExpenses": "357215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86890000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37406000", "sellingGeneralAndAdministrative": "58922000", "netIncomeFromContinuingOperations": "14643000" }, "balance": { "goodwill": "817929000", "inventory": "123814000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "2054906000", "longTermDebt": "1575097000", "shortTermDebt": "49064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "158140000", "reportedCurrency": "USD", "retainedEarnings": "256446000", "totalLiabilities": "2508803000", "otherCurrentAssets": "110333000", "totalCurrentAssets": "495808000", "currentLongTermDebt": "13834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1559097999", "currentAccountsPayable": "308436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745746000", "totalShareholderEquity": "-524101000", "capitalLeaseObligations": "156815000", "otherCurrentLiabilities": "318714000", "totalCurrentLiabilities": "730001000", "otherNonCurrentLiabilities": "21376000", "totalNonCurrentLiabilities": "1778802000", "cashAndShortTermInvestments": "188998000", "commonStockSharesOutstanding": "25185220", "intangibleAssetsExcludingGoodwill": "158140000", "cashAndCashEquivalentsAtCarryingValue": "188998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7449045", "operatingCashflow": "-15775973", "capitalExpenditures": "23261117", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32215673", "cashflowFromInvestment": "-16789016", "stockBasedCompensation": "14630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22053628", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37405999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 886209000, "cost_of_revenue": 477012000, "gross_profit": 409197000, "research_and_development": 86890000, "selling_general_admin": 58922000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51749000, "depreciation_amortisation": 37406000, "ebitda": 89155000, "interest_expense": 25397000, "interest_income": null, "other_non_operating": null, "pretax_income": 26352000, "tax_provision": 11709000, "effective_tax_rate": null, "net_income": 13839000, "net_income_continuing_ops": 14643000, "net_income_to_common": 13839000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 188998000, "short_term_investments": null, "net_receivables": 72663000, "inventory": 123814000, "other_current_assets": null, "total_current_assets": 495808000, "net_ppe": null, "goodwill": 817929000, "intangible_assets": 158140000, "goodwill_and_intangibles": 976069000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1559097999, "total_assets": 2054906000, "short_term_debt": 49064000, "accounts_payable": 308436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 730001000, "long_term_debt": 1575097000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1778802000, "total_liabilities": 2508803000, "total_debt": 1624161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 256446000, "total_equity": -524101000, "shares_outstanding": 25185220, "operating_cash_flow": -15775973, "stock_based_compensation": 14630000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23261117, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16789016, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32215673, "free_cash_flow": 7485144, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51749000", "ebitda": "89155000", "netIncome": "13839000", "grossProfit": "409197000", "depreciation": "None", "totalRevenue": "886209000", "costOfRevenue": "477012000", "interestIncome": "None", "incomeBeforeTax": "26352000", "interestExpense": "25397000", "operatingIncome": "51982000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11709000", "reportedCurrency": "USD", "netInterestIncome": "-25397000", "nonInterestIncome": "None", "operatingExpenses": "357215000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86890000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "477012000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37406000", "sellingGeneralAndAdministrative": "58922000", "netIncomeFromContinuingOperations": "14643000" }, "balance": { "goodwill": "817929000", "inventory": "123814000", "commonStock": "595000", "currentDebt": "None", "investments": "None", "totalAssets": "2054906000", "longTermDebt": "1575097000", "shortTermDebt": "49064000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "158140000", "reportedCurrency": "USD", "retainedEarnings": "256446000", "totalLiabilities": "2508803000", "otherCurrentAssets": "110333000", "totalCurrentAssets": "495808000", "currentLongTermDebt": "13834000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1559097999", "currentAccountsPayable": "308436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1745746000", "totalShareholderEquity": "-524101000", "capitalLeaseObligations": "156815000", "otherCurrentLiabilities": "318714000", "totalCurrentLiabilities": "730001000", "otherNonCurrentLiabilities": "21376000", "totalNonCurrentLiabilities": "1778802000", "cashAndShortTermInvestments": "188998000", "commonStockSharesOutstanding": "25185220", "intangibleAssetsExcludingGoodwill": "158140000", "cashAndCashEquivalentsAtCarryingValue": "188998000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13839000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-7449045", "operatingCashflow": "-15775973", "capitalExpenditures": "23261117", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32215673", "cashflowFromInvestment": "-16789016", "stockBasedCompensation": "14630000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-22053628", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37405999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 1042202000, "cost_of_revenue": 554484000, "gross_profit": 487718000, "ebit": 89824000, "ebitda": 126442000, "pretax_income": 62827000, "tax_provision": 13337000, "net_income": 49344000, "net_income_to_common": 49344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 258038000, "total_current_assets": 561153000, "total_assets": 2094367000, "short_term_debt": 48017000, "long_term_debt": 1577583000, "total_debt": 1625600000, "total_liabilities": 2618338000, "total_equity": -530729000, "shares_outstanding": 25299521, "goodwill_and_intangibles": 881438000 }, "cash_flow": { "operating_cash_flow": 164661000, "capital_expenditure": 7894000, "free_cash_flow": 172555000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45420, "ticker_id": 5422, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89824000", "ebitda": "126442000", "netIncome": "49344000", "grossProfit": "487718000", "depreciation": "None", "totalRevenue": "1042202000", "costOfRevenue": "554484000", "interestIncome": "None", "incomeBeforeTax": "62827000", "interestExpense": "26997000", "operatingIncome": "89401000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13337000", "reportedCurrency": "USD", "netInterestIncome": "-26997000", "nonInterestIncome": "None", "operatingExpenses": "398317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89077000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36618000", "sellingGeneralAndAdministrative": "60196000", "netIncomeFromContinuingOperations": "49490000" }, "balance": { "goodwill": "826655000", "inventory": "122750000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "2094367000", "longTermDebt": "1577583000", "shortTermDebt": "48017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54783000", "reportedCurrency": "USD", "retainedEarnings": "260940000", "totalLiabilities": "2618338000", "otherCurrentAssets": "109760000", "totalCurrentAssets": "561153000", "currentLongTermDebt": "13522000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1533214000", "currentAccountsPayable": "353593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1750508000", "totalShareholderEquity": "-530729000", "capitalLeaseObligations": "159403000", "otherCurrentLiabilities": "374493000", "totalCurrentLiabilities": "826072000", "otherNonCurrentLiabilities": "16858000", "totalNonCurrentLiabilities": "1792266000", "cashAndShortTermInvestments": "258038000", "commonStockSharesOutstanding": "25299521", "intangibleAssetsExcludingGoodwill": "54783000", "cashAndCashEquivalentsAtCarryingValue": "258038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2547000", "operatingCashflow": "164661000", "capitalExpenditures": "7894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56965000", "cashflowFromInvestment": "-50733000", "stockBasedCompensation": "16831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25403908", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1042202000, "cost_of_revenue": 554484000, "gross_profit": 487718000, "research_and_development": 89077000, "selling_general_admin": 60196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89824000, "depreciation_amortisation": 36618000, "ebitda": 126442000, "interest_expense": 26997000, "interest_income": null, "other_non_operating": null, "pretax_income": 62827000, "tax_provision": 13337000, "effective_tax_rate": null, "net_income": 49344000, "net_income_continuing_ops": 49490000, "net_income_to_common": 49344000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 258038000, "short_term_investments": null, "net_receivables": 70605000, "inventory": 122750000, "other_current_assets": null, "total_current_assets": 561153000, "net_ppe": null, "goodwill": 826655000, "intangible_assets": 54783000, "goodwill_and_intangibles": 881438000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1533214000, "total_assets": 2094367000, "short_term_debt": 48017000, "accounts_payable": 353593000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 826072000, "long_term_debt": 1577583000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1792266000, "total_liabilities": 2618338000, "total_debt": 1625600000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 260940000, "total_equity": -530729000, "shares_outstanding": 25299521, "operating_cash_flow": 164661000, "stock_based_compensation": 16831000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7894000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50733000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56965000, "free_cash_flow": 172555000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89824000", "ebitda": "126442000", "netIncome": "49344000", "grossProfit": "487718000", "depreciation": "None", "totalRevenue": "1042202000", "costOfRevenue": "554484000", "interestIncome": "None", "incomeBeforeTax": "62827000", "interestExpense": "26997000", "operatingIncome": "89401000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "13337000", "reportedCurrency": "USD", "netInterestIncome": "-26997000", "nonInterestIncome": "None", "operatingExpenses": "398317000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "89077000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "554484000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36618000", "sellingGeneralAndAdministrative": "60196000", "netIncomeFromContinuingOperations": "49490000" }, "balance": { "goodwill": "826655000", "inventory": "122750000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "2094367000", "longTermDebt": "1577583000", "shortTermDebt": "48017000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "54783000", "reportedCurrency": "USD", "retainedEarnings": "260940000", "totalLiabilities": "2618338000", "otherCurrentAssets": "109760000", "totalCurrentAssets": "561153000", "currentLongTermDebt": "13522000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "70605000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1533214000", "currentAccountsPayable": "353593000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1750508000", "totalShareholderEquity": "-530729000", "capitalLeaseObligations": "159403000", "otherCurrentLiabilities": "374493000", "totalCurrentLiabilities": "826072000", "otherNonCurrentLiabilities": "16858000", "totalNonCurrentLiabilities": "1792266000", "cashAndShortTermInvestments": "258038000", "commonStockSharesOutstanding": "25299521", "intangibleAssetsExcludingGoodwill": "54783000", "cashAndCashEquivalentsAtCarryingValue": "258038000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49490000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2547000", "operatingCashflow": "164661000", "capitalExpenditures": "7894000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56965000", "cashflowFromInvestment": "-50733000", "stockBasedCompensation": "16831000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25403908", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 863277000, "cost_of_revenue": 460476000, "gross_profit": 402801000, "ebit": 52424000, "ebitda": 89042000, "pretax_income": 24358000, "tax_provision": 17838000, "net_income": 7637000, "net_income_to_common": 7637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 200505000, "total_current_assets": 489271000, "total_assets": 1966541000, "short_term_debt": 40041000, "long_term_debt": 1573862000, "total_debt": 1613903000, "total_liabilities": 2518866000, "total_equity": -571256000, "shares_outstanding": 25051742, "goodwill_and_intangibles": 986934000 }, "cash_flow": { "operating_cash_flow": 25059000, "capital_expenditure": 43639000, "free_cash_flow": 68698000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45421, "ticker_id": 5422, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52424000", "ebitda": "89042000", "netIncome": "7637000", "grossProfit": "402801000", "depreciation": "None", "totalRevenue": "863277000", "costOfRevenue": "460476000", "interestIncome": "None", "incomeBeforeTax": "24358000", "interestExpense": "28066000", "operatingIncome": "49269000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17838000", "reportedCurrency": "USD", "netInterestIncome": "-28066000", "nonInterestIncome": "None", "operatingExpenses": "353532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36618000", "sellingGeneralAndAdministrative": "53996000", "netIncomeFromContinuingOperations": "6520000" }, "balance": { "goodwill": "826363000", "inventory": "119469000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "1966541000", "longTermDebt": "1573862000", "shortTermDebt": "40041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "160571000", "reportedCurrency": "USD", "retainedEarnings": "230703000", "totalLiabilities": "2518866000", "otherCurrentAssets": "90566000", "totalCurrentAssets": "489271000", "currentLongTermDebt": "8982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477270000", "currentAccountsPayable": "317815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709651000", "totalShareholderEquity": "-571256000", "capitalLeaseObligations": "126807000", "otherCurrentLiabilities": "272220000", "totalCurrentLiabilities": "754644000", "otherNonCurrentLiabilities": "14257000", "totalNonCurrentLiabilities": "1764222000", "cashAndShortTermInvestments": "200505000", "commonStockSharesOutstanding": "25051742", "intangibleAssetsExcludingGoodwill": "160571000", "cashAndCashEquivalentsAtCarryingValue": "200505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6520000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10635000", "operatingCashflow": "25059000", "capitalExpenditures": "43639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14656000", "cashflowFromInvestment": "-42818000", "stockBasedCompensation": "14793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 863277000, "cost_of_revenue": 460476000, "gross_profit": 402801000, "research_and_development": 84886000, "selling_general_admin": 53996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52424000, "depreciation_amortisation": 36618000, "ebitda": 89042000, "interest_expense": 28066000, "interest_income": null, "other_non_operating": null, "pretax_income": 24358000, "tax_provision": 17838000, "effective_tax_rate": null, "net_income": 7637000, "net_income_continuing_ops": 6520000, "net_income_to_common": 7637000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 200505000, "short_term_investments": null, "net_receivables": 78731000, "inventory": 119469000, "other_current_assets": null, "total_current_assets": 489271000, "net_ppe": null, "goodwill": 826363000, "intangible_assets": 160571000, "goodwill_and_intangibles": 986934000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1477270000, "total_assets": 1966541000, "short_term_debt": 40041000, "accounts_payable": 317815000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 754644000, "long_term_debt": 1573862000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1764222000, "total_liabilities": 2518866000, "total_debt": 1613903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 230703000, "total_equity": -571256000, "shares_outstanding": 25051742, "operating_cash_flow": 25059000, "stock_based_compensation": 14793000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43639000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42818000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14656000, "free_cash_flow": 68698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52424000", "ebitda": "89042000", "netIncome": "7637000", "grossProfit": "402801000", "depreciation": "None", "totalRevenue": "863277000", "costOfRevenue": "460476000", "interestIncome": "None", "incomeBeforeTax": "24358000", "interestExpense": "28066000", "operatingIncome": "49269000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "17838000", "reportedCurrency": "USD", "netInterestIncome": "-28066000", "nonInterestIncome": "None", "operatingExpenses": "353532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "84886000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "460476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36618000", "sellingGeneralAndAdministrative": "53996000", "netIncomeFromContinuingOperations": "6520000" }, "balance": { "goodwill": "826363000", "inventory": "119469000", "commonStock": "600000", "currentDebt": "None", "investments": "None", "totalAssets": "1966541000", "longTermDebt": "1573862000", "shortTermDebt": "40041000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "160571000", "reportedCurrency": "USD", "retainedEarnings": "230703000", "totalLiabilities": "2518866000", "otherCurrentAssets": "90566000", "totalCurrentAssets": "489271000", "currentLongTermDebt": "8982000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "78731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477270000", "currentAccountsPayable": "317815000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1709651000", "totalShareholderEquity": "-571256000", "capitalLeaseObligations": "126807000", "otherCurrentLiabilities": "272220000", "totalCurrentLiabilities": "754644000", "otherNonCurrentLiabilities": "14257000", "totalNonCurrentLiabilities": "1764222000", "cashAndShortTermInvestments": "200505000", "commonStockSharesOutstanding": "25051742", "intangibleAssetsExcludingGoodwill": "160571000", "cashAndCashEquivalentsAtCarryingValue": "200505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6520000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-10635000", "operatingCashflow": "25059000", "capitalExpenditures": "43639000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14656000", "cashflowFromInvestment": "-42818000", "stockBasedCompensation": "14793000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2726000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36618000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 869483000, "cost_of_revenue": 456683000, "gross_profit": 412800000, "ebit": 41114000, "ebitda": 77188000, "pretax_income": 13458000, "tax_provision": 41817000, "net_income": -25318000, "net_income_to_common": -25318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 233982000, "total_current_assets": 502606000, "total_assets": 1968144000, "short_term_debt": 40270000, "long_term_debt": 1576178000, "total_debt": 1616448000, "total_liabilities": 2531590000, "total_equity": -583490000, "shares_outstanding": 24723205, "goodwill_and_intangibles": 989268000 }, "cash_flow": { "operating_cash_flow": 107472000, "capital_expenditure": 20813000, "free_cash_flow": 128285000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45422, "ticker_id": 5422, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41114000", "ebitda": "77188000", "netIncome": "-25318000", "grossProfit": "412800000", "depreciation": "None", "totalRevenue": "869483000", "costOfRevenue": "456683000", "interestIncome": "None", "incomeBeforeTax": "13458000", "interestExpense": "27656000", "operatingIncome": "65441000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41817000", "reportedCurrency": "USD", "netInterestIncome": "-27656000", "nonInterestIncome": "None", "operatingExpenses": "347359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86184000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36074000", "sellingGeneralAndAdministrative": "59114000", "netIncomeFromContinuingOperations": "-28359000" }, "balance": { "goodwill": "826156000", "inventory": "112870000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1968144000", "longTermDebt": "1576178000", "shortTermDebt": "40270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163112000", "reportedCurrency": "USD", "retainedEarnings": "225117000", "totalLiabilities": "2531590000", "otherCurrentAssets": "87465000", "totalCurrentAssets": "502606000", "currentLongTermDebt": "9085000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "68289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465538000", "currentAccountsPayable": "332110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707145000", "totalShareholderEquity": "-583490000", "capitalLeaseObligations": "121882000", "otherCurrentLiabilities": "274640000", "totalCurrentLiabilities": "758662000", "otherNonCurrentLiabilities": "13737000", "totalNonCurrentLiabilities": "1772928000", "cashAndShortTermInvestments": "233982000", "commonStockSharesOutstanding": "24723205", "intangibleAssetsExcludingGoodwill": "163112000", "cashAndCashEquivalentsAtCarryingValue": "233982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "247000", "operatingCashflow": "107472000", "capitalExpenditures": "20813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28508000", "cashflowFromInvestment": "-36592000", "stockBasedCompensation": "16189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 869483000, "cost_of_revenue": 456683000, "gross_profit": 412800000, "research_and_development": 86184000, "selling_general_admin": 59114000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41114000, "depreciation_amortisation": 36074000, "ebitda": 77188000, "interest_expense": 27656000, "interest_income": null, "other_non_operating": null, "pretax_income": 13458000, "tax_provision": 41817000, "effective_tax_rate": null, "net_income": -25318000, "net_income_continuing_ops": -28359000, "net_income_to_common": -25318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 233982000, "short_term_investments": 0, "net_receivables": 68289000, "inventory": 112870000, "other_current_assets": null, "total_current_assets": 502606000, "net_ppe": null, "goodwill": 826156000, "intangible_assets": 163112000, "goodwill_and_intangibles": 989268000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1465538000, "total_assets": 1968144000, "short_term_debt": 40270000, "accounts_payable": 332110000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 758662000, "long_term_debt": 1576178000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1772928000, "total_liabilities": 2531590000, "total_debt": 1616448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225117000, "total_equity": -583490000, "shares_outstanding": 24723205, "operating_cash_flow": 107472000, "stock_based_compensation": 16189000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20813000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36592000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28508000, "free_cash_flow": 128285000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41114000", "ebitda": "77188000", "netIncome": "-25318000", "grossProfit": "412800000", "depreciation": "None", "totalRevenue": "869483000", "costOfRevenue": "456683000", "interestIncome": "None", "incomeBeforeTax": "13458000", "interestExpense": "27656000", "operatingIncome": "65441000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "41817000", "reportedCurrency": "USD", "netInterestIncome": "-27656000", "nonInterestIncome": "None", "operatingExpenses": "347359000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86184000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "456683000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36074000", "sellingGeneralAndAdministrative": "59114000", "netIncomeFromContinuingOperations": "-28359000" }, "balance": { "goodwill": "826156000", "inventory": "112870000", "commonStock": "597000", "currentDebt": "None", "investments": "None", "totalAssets": "1968144000", "longTermDebt": "1576178000", "shortTermDebt": "40270000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "163112000", "reportedCurrency": "USD", "retainedEarnings": "225117000", "totalLiabilities": "2531590000", "otherCurrentAssets": "87465000", "totalCurrentAssets": "502606000", "currentLongTermDebt": "9085000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "68289000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1465538000", "currentAccountsPayable": "332110000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1707145000", "totalShareholderEquity": "-583490000", "capitalLeaseObligations": "121882000", "otherCurrentLiabilities": "274640000", "totalCurrentLiabilities": "758662000", "otherNonCurrentLiabilities": "13737000", "totalNonCurrentLiabilities": "1772928000", "cashAndShortTermInvestments": "233982000", "commonStockSharesOutstanding": "24723205", "intangibleAssetsExcludingGoodwill": "163112000", "cashAndCashEquivalentsAtCarryingValue": "233982000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-25318000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "247000", "operatingCashflow": "107472000", "capitalExpenditures": "20813000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28508000", "cashflowFromInvestment": "-36592000", "stockBasedCompensation": "16189000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20841000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36074000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 789468000, "cost_of_revenue": 416960000, "gross_profit": 372508000, "ebit": 31119000, "ebitda": 65419000, "pretax_income": 4123999, "tax_provision": 12144000, "net_income": -8238000, "net_income_to_common": -8238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 182997000, "total_current_assets": 443710000, "total_assets": 1878316000, "short_term_debt": 37889000, "long_term_debt": 1578050000, "total_debt": 1615939000, "total_liabilities": 2415023000, "total_equity": -557515000, "shares_outstanding": 24834409, "goodwill_and_intangibles": 854654000 }, "cash_flow": { "operating_cash_flow": 9695000, "capital_expenditure": 41135000, "free_cash_flow": 50830000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45424, "ticker_id": 5422, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "31119000", "ebitda": "65419000", "netIncome": "-8238000", "grossProfit": "372508000", "depreciation": "None", "totalRevenue": "789468000", "costOfRevenue": "416960000", "interestIncome": "None", "incomeBeforeTax": "4123999", "interestExpense": "26995000", "operatingIncome": "40541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12144000", "reportedCurrency": "USD", "netInterestIncome": "-26995000", "nonInterestIncome": "None", "operatingExpenses": "331967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34300000", "sellingGeneralAndAdministrative": "50549000", "netIncomeFromContinuingOperations": "-8020000" }, "balance": { "goodwill": "792749000", "inventory": "101896000", "commonStock": "602000", "currentDebt": "None", "investments": "None", "totalAssets": "1878316000", "longTermDebt": "1578050000", "shortTermDebt": "37889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61905000", "reportedCurrency": "USD", "retainedEarnings": "266179000", "totalLiabilities": "2415023000", "otherCurrentAssets": "92671000", "totalCurrentAssets": "443710000", "currentLongTermDebt": "9182000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "66146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434606000", "currentAccountsPayable": "298885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701541000", "totalShareholderEquity": "-557515000", "capitalLeaseObligations": "114309000", "otherCurrentLiabilities": "289915000", "totalCurrentLiabilities": "679702000", "otherNonCurrentLiabilities": "20820000", "totalNonCurrentLiabilities": "1735321000", "cashAndShortTermInvestments": "182997000", "commonStockSharesOutstanding": "24834409", "intangibleAssetsExcludingGoodwill": "61905000", "cashAndCashEquivalentsAtCarryingValue": "182997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "9695000", "capitalExpenditures": "41135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13337000", "cashflowFromInvestment": "-41104000", "stockBasedCompensation": "12684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789468000, "cost_of_revenue": 416960000, "gross_profit": 372508000, "research_and_development": 83112000, "selling_general_admin": 50549000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 31119000, "depreciation_amortisation": 34300000, "ebitda": 65419000, "interest_expense": 26995000, "interest_income": null, "other_non_operating": null, "pretax_income": 4123999, "tax_provision": 12144000, "effective_tax_rate": null, "net_income": -8238000, "net_income_continuing_ops": -8020000, "net_income_to_common": -8238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 182997000, "short_term_investments": 0, "net_receivables": 66146000, "inventory": 101896000, "other_current_assets": null, "total_current_assets": 443710000, "net_ppe": null, "goodwill": 792749000, "intangible_assets": 61905000, "goodwill_and_intangibles": 854654000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434606000, "total_assets": 1878316000, "short_term_debt": 37889000, "accounts_payable": 298885000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 679702000, "long_term_debt": 1578050000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1735321000, "total_liabilities": 2415023000, "total_debt": 1615939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266179000, "total_equity": -557515000, "shares_outstanding": 24834409, "operating_cash_flow": 9695000, "stock_based_compensation": 12684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41135000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13337000, "free_cash_flow": 50830000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "31119000", "ebitda": "65419000", "netIncome": "-8238000", "grossProfit": "372508000", "depreciation": "None", "totalRevenue": "789468000", "costOfRevenue": "416960000", "interestIncome": "None", "incomeBeforeTax": "4123999", "interestExpense": "26995000", "operatingIncome": "40541000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12144000", "reportedCurrency": "USD", "netInterestIncome": "-26995000", "nonInterestIncome": "None", "operatingExpenses": "331967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83112000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416960000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34300000", "sellingGeneralAndAdministrative": "50549000", "netIncomeFromContinuingOperations": "-8020000" }, "balance": { "goodwill": "792749000", "inventory": "101896000", "commonStock": "602000", "currentDebt": "None", "investments": "None", "totalAssets": "1878316000", "longTermDebt": "1578050000", "shortTermDebt": "37889000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "61905000", "reportedCurrency": "USD", "retainedEarnings": "266179000", "totalLiabilities": "2415023000", "otherCurrentAssets": "92671000", "totalCurrentAssets": "443710000", "currentLongTermDebt": "9182000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "66146000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434606000", "currentAccountsPayable": "298885000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1701541000", "totalShareholderEquity": "-557515000", "capitalLeaseObligations": "114309000", "otherCurrentLiabilities": "289915000", "totalCurrentLiabilities": "679702000", "otherNonCurrentLiabilities": "20820000", "totalNonCurrentLiabilities": "1735321000", "cashAndShortTermInvestments": "182997000", "commonStockSharesOutstanding": "24834409", "intangibleAssetsExcludingGoodwill": "61905000", "cashAndCashEquivalentsAtCarryingValue": "182997000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-8020000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-737000", "operatingCashflow": "9695000", "capitalExpenditures": "41135000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13337000", "cashflowFromInvestment": "-41104000", "stockBasedCompensation": "12684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3947000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 939159000, "cost_of_revenue": 489256000, "gross_profit": 449903000, "ebit": 111931000, "ebitda": 147142000, "pretax_income": 82766000, "tax_provision": 21151000, "net_income": 61057000, "net_income_to_common": 61057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 224429000, "total_current_assets": 495640000, "total_assets": 1917918000, "short_term_debt": 37768000, "long_term_debt": 1579213000, "total_debt": 1616981000, "total_liabilities": 2452898000, "total_equity": -554468000, "shares_outstanding": 25906151, "goodwill_and_intangibles": 935728000 }, "cash_flow": { "operating_cash_flow": 176519000, "capital_expenditure": 43095000, "free_cash_flow": 219614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45425, "ticker_id": 5422, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "111931000", "ebitda": "147142000", "netIncome": "61057000", "grossProfit": "449903000", "depreciation": "None", "totalRevenue": "939159000", "costOfRevenue": "489256000", "interestIncome": "None", "incomeBeforeTax": "82766000", "interestExpense": "29165000", "operatingIncome": "80949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21151000", "reportedCurrency": "USD", "netInterestIncome": "-29165000", "nonInterestIncome": "None", "operatingExpenses": "368954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82878000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35211000", "sellingGeneralAndAdministrative": "56936000", "netIncomeFromContinuingOperations": "61615000" }, "balance": { "goodwill": "777608000", "inventory": "103313000", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "1917918000", "longTermDebt": "1579213000", "shortTermDebt": "37768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "158120000", "reportedCurrency": "USD", "retainedEarnings": "277562000", "totalLiabilities": "2452898000", "otherCurrentAssets": "109035000", "totalCurrentAssets": "495640000", "currentLongTermDebt": "9625000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "58863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422278000", "currentAccountsPayable": "340916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703213000", "totalShareholderEquity": "-554468000", "capitalLeaseObligations": "114375000", "otherCurrentLiabilities": "234048000", "totalCurrentLiabilities": "727770000", "otherNonCurrentLiabilities": "20337000", "totalNonCurrentLiabilities": "1725128000", "cashAndShortTermInvestments": "224429000", "commonStockSharesOutstanding": "25906151", "intangibleAssetsExcludingGoodwill": "158120000", "cashAndCashEquivalentsAtCarryingValue": "224429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3747000", "operatingCashflow": "176519000", "capitalExpenditures": "43095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58660000", "cashflowFromInvestment": "-37559000", "stockBasedCompensation": "14373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 939159000, "cost_of_revenue": 489256000, "gross_profit": 449903000, "research_and_development": 82878000, "selling_general_admin": 56936000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 111931000, "depreciation_amortisation": 35211000, "ebitda": 147142000, "interest_expense": 29165000, "interest_income": null, "other_non_operating": null, "pretax_income": 82766000, "tax_provision": 21151000, "effective_tax_rate": null, "net_income": 61057000, "net_income_continuing_ops": 61615000, "net_income_to_common": 61057000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 224429000, "short_term_investments": 0, "net_receivables": 58863000, "inventory": 103313000, "other_current_assets": null, "total_current_assets": 495640000, "net_ppe": null, "goodwill": 777608000, "intangible_assets": 158120000, "goodwill_and_intangibles": 935728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1422278000, "total_assets": 1917918000, "short_term_debt": 37768000, "accounts_payable": 340916000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 727770000, "long_term_debt": 1579213000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1725128000, "total_liabilities": 2452898000, "total_debt": 1616981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 277562000, "total_equity": -554468000, "shares_outstanding": 25906151, "operating_cash_flow": 176519000, "stock_based_compensation": 14373000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37559000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58660000, "free_cash_flow": 219614000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "111931000", "ebitda": "147142000", "netIncome": "61057000", "grossProfit": "449903000", "depreciation": "None", "totalRevenue": "939159000", "costOfRevenue": "489256000", "interestIncome": "None", "incomeBeforeTax": "82766000", "interestExpense": "29165000", "operatingIncome": "80949000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21151000", "reportedCurrency": "USD", "netInterestIncome": "-29165000", "nonInterestIncome": "None", "operatingExpenses": "368954000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "82878000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489256000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35211000", "sellingGeneralAndAdministrative": "56936000", "netIncomeFromContinuingOperations": "61615000" }, "balance": { "goodwill": "777608000", "inventory": "103313000", "commonStock": "601000", "currentDebt": "None", "investments": "None", "totalAssets": "1917918000", "longTermDebt": "1579213000", "shortTermDebt": "37768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "158120000", "reportedCurrency": "USD", "retainedEarnings": "277562000", "totalLiabilities": "2452898000", "otherCurrentAssets": "109035000", "totalCurrentAssets": "495640000", "currentLongTermDebt": "9625000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "58863000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1422278000", "currentAccountsPayable": "340916000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1703213000", "totalShareholderEquity": "-554468000", "capitalLeaseObligations": "114375000", "otherCurrentLiabilities": "234048000", "totalCurrentLiabilities": "727770000", "otherNonCurrentLiabilities": "20337000", "totalNonCurrentLiabilities": "1725128000", "cashAndShortTermInvestments": "224429000", "commonStockSharesOutstanding": "25906151", "intangibleAssetsExcludingGoodwill": "158120000", "cashAndCashEquivalentsAtCarryingValue": "224429000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61615000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3747000", "operatingCashflow": "176519000", "capitalExpenditures": "43095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58660000", "cashflowFromInvestment": "-37559000", "stockBasedCompensation": "14373000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42367000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35211000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 804969000, "cost_of_revenue": 422736000, "gross_profit": 382233000, "ebit": 28026000, "ebitda": 63572000, "pretax_income": -3389000, "tax_provision": 8995000, "net_income": -12549000, "net_income_to_common": -12549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 152951000, "total_current_assets": 427856000, "total_assets": 1883938000, "short_term_debt": 39049000, "long_term_debt": 1585650000, "total_debt": 1624699000, "total_liabilities": 2430234000, "total_equity": -570989000, "shares_outstanding": 25167845, "goodwill_and_intangibles": 974194000 }, "cash_flow": { "operating_cash_flow": 4384000, "capital_expenditure": 17001000, "free_cash_flow": 21385000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45426, "ticker_id": 5422, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "28026000", "ebitda": "63572000", "netIncome": "-12549000", "grossProfit": "382233000", "depreciation": "None", "totalRevenue": "804969000", "costOfRevenue": "422736000", "interestIncome": "None", "incomeBeforeTax": "-3389000", "interestExpense": "31415000", "operatingIncome": "39339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8995000", "reportedCurrency": "USD", "netInterestIncome": "-31415000", "nonInterestIncome": "None", "operatingExpenses": "342894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81861000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35546000", "sellingGeneralAndAdministrative": "51932000", "netIncomeFromContinuingOperations": "-12384000" }, "balance": { "goodwill": "804806000", "inventory": "110452000", "commonStock": "606000", "currentDebt": "None", "investments": "None", "totalAssets": "1883938000", "longTermDebt": "1585650000", "shortTermDebt": "39049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169388000", "reportedCurrency": "USD", "retainedEarnings": "250923000", "totalLiabilities": "2430234000", "otherCurrentAssets": "90696000", "totalCurrentAssets": "427856000", "currentLongTermDebt": "10532000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "73757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456082000", "currentAccountsPayable": "297859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1717125000", "totalShareholderEquity": "-570989000", "capitalLeaseObligations": "120943000", "otherCurrentLiabilities": "228523000", "totalCurrentLiabilities": "670064000", "otherNonCurrentLiabilities": "30451000", "totalNonCurrentLiabilities": "1760170000", "cashAndShortTermInvestments": "152951000", "commonStockSharesOutstanding": "25167845", "intangibleAssetsExcludingGoodwill": "169388000", "cashAndCashEquivalentsAtCarryingValue": "152951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10309000", "operatingCashflow": "4384000", "capitalExpenditures": "17001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35416000", "cashflowFromInvestment": "-25502000", "stockBasedCompensation": "15633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 804969000, "cost_of_revenue": 422736000, "gross_profit": 382233000, "research_and_development": 81861000, "selling_general_admin": 51932000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 28026000, "depreciation_amortisation": 35546000, "ebitda": 63572000, "interest_expense": 31415000, "interest_income": null, "other_non_operating": null, "pretax_income": -3389000, "tax_provision": 8995000, "effective_tax_rate": null, "net_income": -12549000, "net_income_continuing_ops": -12384000, "net_income_to_common": -12549000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 152951000, "short_term_investments": 0, "net_receivables": 73757000, "inventory": 110452000, "other_current_assets": null, "total_current_assets": 427856000, "net_ppe": null, "goodwill": 804806000, "intangible_assets": 169388000, "goodwill_and_intangibles": 974194000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1456082000, "total_assets": 1883938000, "short_term_debt": 39049000, "accounts_payable": 297859000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 670064000, "long_term_debt": 1585650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1760170000, "total_liabilities": 2430234000, "total_debt": 1624699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 250923000, "total_equity": -570989000, "shares_outstanding": 25167845, "operating_cash_flow": 4384000, "stock_based_compensation": 15633000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17001000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25502000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35416000, "free_cash_flow": 21385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "28026000", "ebitda": "63572000", "netIncome": "-12549000", "grossProfit": "382233000", "depreciation": "None", "totalRevenue": "804969000", "costOfRevenue": "422736000", "interestIncome": "None", "incomeBeforeTax": "-3389000", "interestExpense": "31415000", "operatingIncome": "39339000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "8995000", "reportedCurrency": "USD", "netInterestIncome": "-31415000", "nonInterestIncome": "None", "operatingExpenses": "342894000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "81861000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "422736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35546000", "sellingGeneralAndAdministrative": "51932000", "netIncomeFromContinuingOperations": "-12384000" }, "balance": { "goodwill": "804806000", "inventory": "110452000", "commonStock": "606000", "currentDebt": "None", "investments": "None", "totalAssets": "1883938000", "longTermDebt": "1585650000", "shortTermDebt": "39049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "169388000", "reportedCurrency": "USD", "retainedEarnings": "250923000", "totalLiabilities": "2430234000", "otherCurrentAssets": "90696000", "totalCurrentAssets": "427856000", "currentLongTermDebt": "10532000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "73757000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1456082000", "currentAccountsPayable": "297859000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1717125000", "totalShareholderEquity": "-570989000", "capitalLeaseObligations": "120943000", "otherCurrentLiabilities": "228523000", "totalCurrentLiabilities": "670064000", "otherNonCurrentLiabilities": "30451000", "totalNonCurrentLiabilities": "1760170000", "cashAndShortTermInvestments": "152951000", "commonStockSharesOutstanding": "25167845", "intangibleAssetsExcludingGoodwill": "169388000", "cashAndCashEquivalentsAtCarryingValue": "152951000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12549000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-10309000", "operatingCashflow": "4384000", "capitalExpenditures": "17001000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35416000", "cashflowFromInvestment": "-25502000", "stockBasedCompensation": "15633000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10620000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35546000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 832611000, "cost_of_revenue": 428188000, "gross_profit": 404423000, "ebit": 63153000, "ebitda": 98814000, "pretax_income": 33277000, "tax_provision": -84889000, "net_income": 115001000, "net_income_to_common": 115001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 203775000, "total_current_assets": 457979000, "total_assets": 1892157000, "short_term_debt": 40445000, "long_term_debt": 1591807000, "total_debt": 1632252000, "total_liabilities": 2409063000, "total_equity": -550146000, "shares_outstanding": 26569804, "goodwill_and_intangibles": 955910000 }, "cash_flow": { "operating_cash_flow": 125095000, "capital_expenditure": 25430000, "free_cash_flow": 150525000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45427, "ticker_id": 5422, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63153000", "ebitda": "98814000", "netIncome": "115001000", "grossProfit": "404423000", "depreciation": "None", "totalRevenue": "832611000", "costOfRevenue": "428188000", "interestIncome": "None", "incomeBeforeTax": "33277000", "interestExpense": "29876000", "operatingIncome": "66334000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-84889000", "reportedCurrency": "USD", "netInterestIncome": "-29876000", "nonInterestIncome": "None", "operatingExpenses": "338089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83887000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35661000", "sellingGeneralAndAdministrative": "54349000", "netIncomeFromContinuingOperations": "118166000" }, "balance": { "goodwill": "787138000", "inventory": "97016000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1892157000", "longTermDebt": "1591807000", "shortTermDebt": "40445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "168772000", "reportedCurrency": "USD", "retainedEarnings": "272881000", "totalLiabilities": "2409063000", "otherCurrentAssets": "88112000", "totalCurrentAssets": "457979000", "currentLongTermDebt": "12488000", "longTermInvestments": "0", "shortTermInvestments": "4500000", "currentNetReceivables": "64576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434178000", "currentAccountsPayable": "326656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722184000", "totalShareholderEquity": "-550146000", "capitalLeaseObligations": "117889000", "otherCurrentLiabilities": "204245000", "totalCurrentLiabilities": "663963000", "otherNonCurrentLiabilities": "30557000", "totalNonCurrentLiabilities": "1745100000", "cashAndShortTermInvestments": "203775000", "commonStockSharesOutstanding": "26569804", "intangibleAssetsExcludingGoodwill": "168772000", "cashAndCashEquivalentsAtCarryingValue": "203775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4772000", "operatingCashflow": "125095000", "capitalExpenditures": "25430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65046000", "cashflowFromInvestment": "-9905000", "stockBasedCompensation": "17085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 832611000, "cost_of_revenue": 428188000, "gross_profit": 404423000, "research_and_development": 83887000, "selling_general_admin": 54349000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63153000, "depreciation_amortisation": 35661000, "ebitda": 98814000, "interest_expense": 29876000, "interest_income": null, "other_non_operating": null, "pretax_income": 33277000, "tax_provision": -84889000, "effective_tax_rate": null, "net_income": 115001000, "net_income_continuing_ops": 118166000, "net_income_to_common": 115001000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 203775000, "short_term_investments": 4500000, "net_receivables": 64576000, "inventory": 97016000, "other_current_assets": null, "total_current_assets": 457979000, "net_ppe": null, "goodwill": 787138000, "intangible_assets": 168772000, "goodwill_and_intangibles": 955910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1434178000, "total_assets": 1892157000, "short_term_debt": 40445000, "accounts_payable": 326656000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 663963000, "long_term_debt": 1591807000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1745100000, "total_liabilities": 2409063000, "total_debt": 1632252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 272881000, "total_equity": -550146000, "shares_outstanding": 26569804, "operating_cash_flow": 125095000, "stock_based_compensation": 17085000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25430000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9905000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65046000, "free_cash_flow": 150525000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63153000", "ebitda": "98814000", "netIncome": "115001000", "grossProfit": "404423000", "depreciation": "None", "totalRevenue": "832611000", "costOfRevenue": "428188000", "interestIncome": "None", "incomeBeforeTax": "33277000", "interestExpense": "29876000", "operatingIncome": "66334000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-84889000", "reportedCurrency": "USD", "netInterestIncome": "-29876000", "nonInterestIncome": "None", "operatingExpenses": "338089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83887000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "428188000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35661000", "sellingGeneralAndAdministrative": "54349000", "netIncomeFromContinuingOperations": "118166000" }, "balance": { "goodwill": "787138000", "inventory": "97016000", "commonStock": "604000", "currentDebt": "None", "investments": "None", "totalAssets": "1892157000", "longTermDebt": "1591807000", "shortTermDebt": "40445000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "168772000", "reportedCurrency": "USD", "retainedEarnings": "272881000", "totalLiabilities": "2409063000", "otherCurrentAssets": "88112000", "totalCurrentAssets": "457979000", "currentLongTermDebt": "12488000", "longTermInvestments": "0", "shortTermInvestments": "4500000", "currentNetReceivables": "64576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1434178000", "currentAccountsPayable": "326656000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1722184000", "totalShareholderEquity": "-550146000", "capitalLeaseObligations": "117889000", "otherCurrentLiabilities": "204245000", "totalCurrentLiabilities": "663963000", "otherNonCurrentLiabilities": "30557000", "totalNonCurrentLiabilities": "1745100000", "cashAndShortTermInvestments": "203775000", "commonStockSharesOutstanding": "26569804", "intangibleAssetsExcludingGoodwill": "168772000", "cashAndCashEquivalentsAtCarryingValue": "203775000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "4772000", "operatingCashflow": "125095000", "capitalExpenditures": "25430000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65046000", "cashflowFromInvestment": "-9905000", "stockBasedCompensation": "17085000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56253000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 780588000, "cost_of_revenue": 404668000, "gross_profit": 375920000, "ebit": 35587000, "ebitda": 72659000, "pretax_income": 5429000, "tax_provision": 10610000, "net_income": -3978000, "net_income_to_common": -3978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154338000, "total_current_assets": 442178000, "total_assets": 1784313000, "short_term_debt": 38647000, "long_term_debt": 1590676000, "total_debt": 1629323000, "total_liabilities": 2407568000, "total_equity": -636018000, "shares_outstanding": 26216216, "goodwill_and_intangibles": 955199000 }, "cash_flow": { "operating_cash_flow": 8427000, "capital_expenditure": 25505000, "free_cash_flow": 33932000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45429, "ticker_id": 5422, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "35587000", "ebitda": "72659000", "netIncome": "-3978000", "grossProfit": "375920000", "depreciation": "None", "totalRevenue": "780588000", "costOfRevenue": "404668000", "interestIncome": "None", "incomeBeforeTax": "5429000", "interestExpense": "30158000", "operatingIncome": "39238000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10610000", "reportedCurrency": "USD", "netInterestIncome": "-30158000", "nonInterestIncome": "None", "operatingExpenses": "336682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83790000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37072000", "sellingGeneralAndAdministrative": "54254000", "netIncomeFromContinuingOperations": "-5181000" }, "balance": { "goodwill": "779263000", "inventory": "96319000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1784313000", "longTermDebt": "1590676000", "shortTermDebt": "38647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "175936000", "reportedCurrency": "USD", "retainedEarnings": "206295000", "totalLiabilities": "2407568000", "otherCurrentAssets": "113952000", "totalCurrentAssets": "442178000", "currentLongTermDebt": "10935000", "longTermInvestments": "0", "shortTermInvestments": "6499000", "currentNetReceivables": "71070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342135000", "currentAccountsPayable": "269108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712622000", "totalShareholderEquity": "-636018000", "capitalLeaseObligations": "111011000", "otherCurrentLiabilities": "231954000", "totalCurrentLiabilities": "635920000", "otherNonCurrentLiabilities": "33517000", "totalNonCurrentLiabilities": "1761966000", "cashAndShortTermInvestments": "154338000", "commonStockSharesOutstanding": "26216216", "intangibleAssetsExcludingGoodwill": "175936000", "cashAndCashEquivalentsAtCarryingValue": "154338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1697000", "operatingCashflow": "8427000", "capitalExpenditures": "25505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110351000", "cashflowFromInvestment": "-14314000", "stockBasedCompensation": "18397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100949351", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 780588000, "cost_of_revenue": 404668000, "gross_profit": 375920000, "research_and_development": 83790000, "selling_general_admin": 54254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35587000, "depreciation_amortisation": 37072000, "ebitda": 72659000, "interest_expense": 30158000, "interest_income": null, "other_non_operating": null, "pretax_income": 5429000, "tax_provision": 10610000, "effective_tax_rate": null, "net_income": -3978000, "net_income_continuing_ops": -5181000, "net_income_to_common": -3978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154338000, "short_term_investments": 6499000, "net_receivables": 71070000, "inventory": 96319000, "other_current_assets": null, "total_current_assets": 442178000, "net_ppe": null, "goodwill": 779263000, "intangible_assets": 175936000, "goodwill_and_intangibles": 955199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1342135000, "total_assets": 1784313000, "short_term_debt": 38647000, "accounts_payable": 269108000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 635920000, "long_term_debt": 1590676000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1761966000, "total_liabilities": 2407568000, "total_debt": 1629323000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 206295000, "total_equity": -636018000, "shares_outstanding": 26216216, "operating_cash_flow": 8427000, "stock_based_compensation": 18397000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14314000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110351000, "free_cash_flow": 33932000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "35587000", "ebitda": "72659000", "netIncome": "-3978000", "grossProfit": "375920000", "depreciation": "None", "totalRevenue": "780588000", "costOfRevenue": "404668000", "interestIncome": "None", "incomeBeforeTax": "5429000", "interestExpense": "30158000", "operatingIncome": "39238000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10610000", "reportedCurrency": "USD", "netInterestIncome": "-30158000", "nonInterestIncome": "None", "operatingExpenses": "336682000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "83790000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "404668000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37072000", "sellingGeneralAndAdministrative": "54254000", "netIncomeFromContinuingOperations": "-5181000" }, "balance": { "goodwill": "779263000", "inventory": "96319000", "commonStock": "610000", "currentDebt": "None", "investments": "None", "totalAssets": "1784313000", "longTermDebt": "1590676000", "shortTermDebt": "38647000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "175936000", "reportedCurrency": "USD", "retainedEarnings": "206295000", "totalLiabilities": "2407568000", "otherCurrentAssets": "113952000", "totalCurrentAssets": "442178000", "currentLongTermDebt": "10935000", "longTermInvestments": "0", "shortTermInvestments": "6499000", "currentNetReceivables": "71070000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1342135000", "currentAccountsPayable": "269108000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1712622000", "totalShareholderEquity": "-636018000", "capitalLeaseObligations": "111011000", "otherCurrentLiabilities": "231954000", "totalCurrentLiabilities": "635920000", "otherNonCurrentLiabilities": "33517000", "totalNonCurrentLiabilities": "1761966000", "cashAndShortTermInvestments": "154338000", "commonStockSharesOutstanding": "26216216", "intangibleAssetsExcludingGoodwill": "175936000", "cashAndCashEquivalentsAtCarryingValue": "154338000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-3978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1697000", "operatingCashflow": "8427000", "capitalExpenditures": "25505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110351000", "cashflowFromInvestment": "-14314000", "stockBasedCompensation": "18397000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100949351", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 921363000, "cost_of_revenue": 463423000, "gross_profit": 457940000, "ebit": 107637000, "ebitda": 146726000, "pretax_income": 77049000, "tax_provision": 16795000, "net_income": 58105000, "net_income_to_common": 58105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274208000, "total_current_assets": 578034000, "total_assets": 1947989000, "short_term_debt": 40464000, "long_term_debt": 1600942000, "total_debt": 1641406000, "total_liabilities": 2476603000, "total_equity": -552543000, "shares_outstanding": 27179073, "goodwill_and_intangibles": 979406000 }, "cash_flow": { "operating_cash_flow": 174946000, "capital_expenditure": 25337000, "free_cash_flow": 200283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45430, "ticker_id": 5422, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107637000", "ebitda": "146726000", "netIncome": "58105000", "grossProfit": "457940000", "depreciation": "None", "totalRevenue": "921363000", "costOfRevenue": "463423000", "interestIncome": "None", "incomeBeforeTax": "77049000", "interestExpense": "30588000", "operatingIncome": "107679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16795000", "reportedCurrency": "USD", "netInterestIncome": "-30588000", "nonInterestIncome": "None", "operatingExpenses": "350261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39089000", "sellingGeneralAndAdministrative": "48793000", "netIncomeFromContinuingOperations": "60254000" }, "balance": { "goodwill": "790967000", "inventory": "104635000", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "1947989000", "longTermDebt": "1600942000", "shortTermDebt": "40464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "188439000", "reportedCurrency": "USD", "retainedEarnings": "297590000", "totalLiabilities": "2476603000", "otherCurrentAssets": "118730000", "totalCurrentAssets": "578034000", "currentLongTermDebt": "11083000", "longTermInvestments": "0", "shortTermInvestments": "17239000", "currentNetReceivables": "63222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369955000", "currentAccountsPayable": "343997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1724075000", "totalShareholderEquity": "-552543000", "capitalLeaseObligations": "112050000", "otherCurrentLiabilities": "217239000", "totalCurrentLiabilities": "707706000", "otherNonCurrentLiabilities": "32001000", "totalNonCurrentLiabilities": "1768897000", "cashAndShortTermInvestments": "274208000", "commonStockSharesOutstanding": "27179073", "intangibleAssetsExcludingGoodwill": "188439000", "cashAndCashEquivalentsAtCarryingValue": "274208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5710000", "operatingCashflow": "174946000", "capitalExpenditures": "25337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12090000", "cashflowFromInvestment": "-19569000", "stockBasedCompensation": "17649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 921363000, "cost_of_revenue": 463423000, "gross_profit": 457940000, "research_and_development": 79961000, "selling_general_admin": 48793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107637000, "depreciation_amortisation": 39089000, "ebitda": 146726000, "interest_expense": 30588000, "interest_income": null, "other_non_operating": null, "pretax_income": 77049000, "tax_provision": 16795000, "effective_tax_rate": null, "net_income": 58105000, "net_income_continuing_ops": 60254000, "net_income_to_common": 58105000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274208000, "short_term_investments": 17239000, "net_receivables": 63222000, "inventory": 104635000, "other_current_assets": null, "total_current_assets": 578034000, "net_ppe": null, "goodwill": 790967000, "intangible_assets": 188439000, "goodwill_and_intangibles": 979406000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1369955000, "total_assets": 1947989000, "short_term_debt": 40464000, "accounts_payable": 343997000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 707706000, "long_term_debt": 1600942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1768897000, "total_liabilities": 2476603000, "total_debt": 1641406000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 297590000, "total_equity": -552543000, "shares_outstanding": 27179073, "operating_cash_flow": 174946000, "stock_based_compensation": 17649000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25337000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19569000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12090000, "free_cash_flow": 200283000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107637000", "ebitda": "146726000", "netIncome": "58105000", "grossProfit": "457940000", "depreciation": "None", "totalRevenue": "921363000", "costOfRevenue": "463423000", "interestIncome": "None", "incomeBeforeTax": "77049000", "interestExpense": "30588000", "operatingIncome": "107679000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "16795000", "reportedCurrency": "USD", "netInterestIncome": "-30588000", "nonInterestIncome": "None", "operatingExpenses": "350261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "79961000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "463423000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39089000", "sellingGeneralAndAdministrative": "48793000", "netIncomeFromContinuingOperations": "60254000" }, "balance": { "goodwill": "790967000", "inventory": "104635000", "commonStock": "621000", "currentDebt": "None", "investments": "None", "totalAssets": "1947989000", "longTermDebt": "1600942000", "shortTermDebt": "40464000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "188439000", "reportedCurrency": "USD", "retainedEarnings": "297590000", "totalLiabilities": "2476603000", "otherCurrentAssets": "118730000", "totalCurrentAssets": "578034000", "currentLongTermDebt": "11083000", "longTermInvestments": "0", "shortTermInvestments": "17239000", "currentNetReceivables": "63222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1369955000", "currentAccountsPayable": "343997000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1724075000", "totalShareholderEquity": "-552543000", "capitalLeaseObligations": "112050000", "otherCurrentLiabilities": "217239000", "totalCurrentLiabilities": "707706000", "otherNonCurrentLiabilities": "32001000", "totalNonCurrentLiabilities": "1768897000", "cashAndShortTermInvestments": "274208000", "commonStockSharesOutstanding": "27179073", "intangibleAssetsExcludingGoodwill": "188439000", "cashAndCashEquivalentsAtCarryingValue": "274208000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60254000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "5710000", "operatingCashflow": "174946000", "capitalExpenditures": "25337000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12090000", "cashflowFromInvestment": "-19569000", "stockBasedCompensation": "17649000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1784000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39089000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 757294000, "cost_of_revenue": 398783000, "gross_profit": 358511000, "ebit": 41891000, "ebitda": 81833000, "pretax_income": 12691000, "tax_provision": 8122000, "net_income": 4554000, "net_income_to_common": 4554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125199000, "total_current_assets": 443919000, "total_assets": 1809471000, "short_term_debt": 41998000, "long_term_debt": 1594942000, "total_debt": 1636940000, "total_liabilities": 2412251000, "total_equity": -614183000, "shares_outstanding": 27079455, "goodwill_and_intangibles": 963621000 }, "cash_flow": { "operating_cash_flow": 42254000, "capital_expenditure": 36962000, "free_cash_flow": 79216000, "dividends_paid": 8404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45431, "ticker_id": 5422, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41891000", "ebitda": "81833000", "netIncome": "4554000", "grossProfit": "358511000", "depreciation": "None", "totalRevenue": "757294000", "costOfRevenue": "398783000", "interestIncome": "None", "incomeBeforeTax": "12691000", "interestExpense": "29200000", "operatingIncome": "34100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8122000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "324411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74330000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39942000", "sellingGeneralAndAdministrative": "48341000", "netIncomeFromContinuingOperations": "4569000" }, "balance": { "goodwill": "772165000", "inventory": "113985000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1809471000", "longTermDebt": "1594942000", "shortTermDebt": "41998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "191456000", "reportedCurrency": "USD", "retainedEarnings": "239620000", "totalLiabilities": "2412251000", "otherCurrentAssets": "113230000", "totalCurrentAssets": "443919000", "currentLongTermDebt": "10877000", "longTermInvestments": "0", "shortTermInvestments": "22613000", "currentNetReceivables": "68892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365552000", "currentAccountsPayable": "264032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "346026000", "shortLongTermDebtTotal": "1720517000", "totalShareholderEquity": "-614183000", "capitalLeaseObligations": "114698000", "otherCurrentLiabilities": "240572000", "totalCurrentLiabilities": "639183000", "otherNonCurrentLiabilities": "31511000", "totalNonCurrentLiabilities": "1763580000", "cashAndShortTermInvestments": "125199000", "commonStockSharesOutstanding": "27079455", "intangibleAssetsExcludingGoodwill": "191456000", "cashAndCashEquivalentsAtCarryingValue": "125199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4569000", "profitLoss": "None", "dividendPayout": "8404000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-401000", "operatingCashflow": "42254000", "capitalExpenditures": "36962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35065000", "cashflowFromInvestment": "-10826000", "stockBasedCompensation": "12453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 757294000, "cost_of_revenue": 398783000, "gross_profit": 358511000, "research_and_development": 74330000, "selling_general_admin": 48341000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41891000, "depreciation_amortisation": 39942000, "ebitda": 81833000, "interest_expense": 29200000, "interest_income": null, "other_non_operating": null, "pretax_income": 12691000, "tax_provision": 8122000, "effective_tax_rate": null, "net_income": 4554000, "net_income_continuing_ops": 4569000, "net_income_to_common": 4554000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125199000, "short_term_investments": 22613000, "net_receivables": 68892000, "inventory": 113985000, "other_current_assets": null, "total_current_assets": 443919000, "net_ppe": null, "goodwill": 772165000, "intangible_assets": 191456000, "goodwill_and_intangibles": 963621000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1365552000, "total_assets": 1809471000, "short_term_debt": 41998000, "accounts_payable": 264032000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 639183000, "long_term_debt": 1594942000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1763580000, "total_liabilities": 2412251000, "total_debt": 1636940000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 239620000, "total_equity": -614183000, "shares_outstanding": 27079455, "operating_cash_flow": 42254000, "stock_based_compensation": 12453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10826000, "dividends_paid": 8404000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35065000, "free_cash_flow": 79216000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41891000", "ebitda": "81833000", "netIncome": "4554000", "grossProfit": "358511000", "depreciation": "None", "totalRevenue": "757294000", "costOfRevenue": "398783000", "interestIncome": "None", "incomeBeforeTax": "12691000", "interestExpense": "29200000", "operatingIncome": "34100000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "8122000", "reportedCurrency": "USD", "netInterestIncome": "-29200000", "nonInterestIncome": "None", "operatingExpenses": "324411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "74330000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "398783000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39942000", "sellingGeneralAndAdministrative": "48341000", "netIncomeFromContinuingOperations": "4569000" }, "balance": { "goodwill": "772165000", "inventory": "113985000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1809471000", "longTermDebt": "1594942000", "shortTermDebt": "41998000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "191456000", "reportedCurrency": "USD", "retainedEarnings": "239620000", "totalLiabilities": "2412251000", "otherCurrentAssets": "113230000", "totalCurrentAssets": "443919000", "currentLongTermDebt": "10877000", "longTermInvestments": "0", "shortTermInvestments": "22613000", "currentNetReceivables": "68892000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1365552000", "currentAccountsPayable": "264032000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "346026000", "shortLongTermDebtTotal": "1720517000", "totalShareholderEquity": "-614183000", "capitalLeaseObligations": "114698000", "otherCurrentLiabilities": "240572000", "totalCurrentLiabilities": "639183000", "otherNonCurrentLiabilities": "31511000", "totalNonCurrentLiabilities": "1763580000", "cashAndShortTermInvestments": "125199000", "commonStockSharesOutstanding": "27079455", "intangibleAssetsExcludingGoodwill": "191456000", "cashAndCashEquivalentsAtCarryingValue": "125199000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4569000", "profitLoss": "None", "dividendPayout": "8404000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-401000", "operatingCashflow": "42254000", "capitalExpenditures": "36962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35065000", "cashflowFromInvestment": "-10826000", "stockBasedCompensation": "12453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8404000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8404000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39942000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "income_statement": { "revenue": 788846000, "cost_of_revenue": 412589000, "gross_profit": 376257000, "ebit": 67775000, "ebitda": 108636000, "pretax_income": 38900000, "tax_provision": 11524000, "net_income": 28789000, "net_income_to_common": 28789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130313000, "total_current_assets": 441027000, "total_assets": 1854859000, "short_term_debt": 43210000, "long_term_debt": 1627243000, "total_debt": 1670453000, "total_liabilities": 2466652000, "total_equity": -623145000, "shares_outstanding": 26617054, "goodwill_and_intangibles": 986052000 }, "cash_flow": { "operating_cash_flow": 64608028, "capital_expenditure": 17096948, "free_cash_flow": 81704976, "dividends_paid": 298624, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 45432, "ticker_id": 5422, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:11:48.871034+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67775000", "ebitda": "108636000", "netIncome": "28789000", "grossProfit": "376257000", "depreciation": "None", "totalRevenue": "788846000", "costOfRevenue": "412589000", "interestIncome": "None", "incomeBeforeTax": "38900000", "interestExpense": "28875000", "operatingIncome": "53895000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11524000", "reportedCurrency": "USD", "netInterestIncome": "-28875000", "nonInterestIncome": "None", "operatingExpenses": "322362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71772000", "otherNonOperatingIncome": "13880000", "costofGoodsAndServicesSold": "412589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40861000", "sellingGeneralAndAdministrative": "50905000", "netIncomeFromContinuingOperations": "27376000" }, "balance": { "goodwill": "781541000", "inventory": "107835000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1854859000", "longTermDebt": "1627243000", "shortTermDebt": "43210000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204511000", "reportedCurrency": "USD", "retainedEarnings": "235396000", "totalLiabilities": "2466652000", "otherCurrentAssets": "96986000", "totalCurrentAssets": "441027000", "currentLongTermDebt": "10713000", "longTermInvestments": "4497000", "shortTermInvestments": "38540000", "currentNetReceivables": "67353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413832000", "currentAccountsPayable": "285784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287574000", "shortLongTermDebtTotal": "1756943000", "totalShareholderEquity": "-623145000", "capitalLeaseObligations": "118987000", "otherCurrentLiabilities": "218374000", "totalCurrentLiabilities": "645332000", "otherNonCurrentLiabilities": "146726000", "totalNonCurrentLiabilities": "1821320000", "cashAndShortTermInvestments": "130313000", "commonStockSharesOutstanding": "26617054", "intangibleAssetsExcludingGoodwill": "204511000", "cashAndCashEquivalentsAtCarryingValue": "130313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28789000", "profitLoss": "None", "dividendPayout": "298624", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14507503", "operatingCashflow": "64608028", "capitalExpenditures": "17096948", "changeInReceivables": "597000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53556744", "cashflowFromInvestment": "4027861", "stockBasedCompensation": "10717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298624", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 788846000, "cost_of_revenue": 412589000, "gross_profit": 376257000, "research_and_development": 71772000, "selling_general_admin": 50905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67775000, "depreciation_amortisation": 40861000, "ebitda": 108636000, "interest_expense": 28875000, "interest_income": null, "other_non_operating": null, "pretax_income": 38900000, "tax_provision": 11524000, "effective_tax_rate": null, "net_income": 28789000, "net_income_continuing_ops": 27376000, "net_income_to_common": 28789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130313000, "short_term_investments": 38540000, "net_receivables": 67353000, "inventory": 107835000, "other_current_assets": null, "total_current_assets": 441027000, "net_ppe": null, "goodwill": 781541000, "intangible_assets": 204511000, "goodwill_and_intangibles": 986052000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1413832000, "total_assets": 1854859000, "short_term_debt": 43210000, "accounts_payable": 285784000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 645332000, "long_term_debt": 1627243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1821320000, "total_liabilities": 2466652000, "total_debt": 1670453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 235396000, "total_equity": -623145000, "shares_outstanding": 26617054, "operating_cash_flow": 64608028, "stock_based_compensation": 10717000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17096948, "acquisitions": null, "other_investing": null, "investing_cash_flow": 4027861, "dividends_paid": 298624, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53556744, "free_cash_flow": 81704976, "net_change_in_cash": 15101000 }, "raw_data": { "income": { "ebit": "67775000", "ebitda": "108636000", "netIncome": "28789000", "grossProfit": "376257000", "depreciation": "None", "totalRevenue": "788846000", "costOfRevenue": "412589000", "interestIncome": "None", "incomeBeforeTax": "38900000", "interestExpense": "28875000", "operatingIncome": "53895000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11524000", "reportedCurrency": "USD", "netInterestIncome": "-28875000", "nonInterestIncome": "None", "operatingExpenses": "322362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71772000", "otherNonOperatingIncome": "13880000", "costofGoodsAndServicesSold": "412589000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40861000", "sellingGeneralAndAdministrative": "50905000", "netIncomeFromContinuingOperations": "27376000" }, "balance": { "goodwill": "781541000", "inventory": "107835000", "commonStock": "615000", "currentDebt": "None", "investments": "None", "totalAssets": "1854859000", "longTermDebt": "1627243000", "shortTermDebt": "43210000", "treasuryStock": "-1363550000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "204511000", "reportedCurrency": "USD", "retainedEarnings": "235396000", "totalLiabilities": "2466652000", "otherCurrentAssets": "96986000", "totalCurrentAssets": "441027000", "currentLongTermDebt": "10713000", "longTermInvestments": "4497000", "shortTermInvestments": "38540000", "currentNetReceivables": "67353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1413832000", "currentAccountsPayable": "285784000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "287574000", "shortLongTermDebtTotal": "1756943000", "totalShareholderEquity": "-623145000", "capitalLeaseObligations": "118987000", "otherCurrentLiabilities": "218374000", "totalCurrentLiabilities": "645332000", "otherNonCurrentLiabilities": "146726000", "totalNonCurrentLiabilities": "1821320000", "cashAndShortTermInvestments": "130313000", "commonStockSharesOutstanding": "26617054", "intangibleAssetsExcludingGoodwill": "204511000", "cashAndCashEquivalentsAtCarryingValue": "130313000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "28789000", "profitLoss": "None", "dividendPayout": "298624", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "14507503", "operatingCashflow": "64608028", "capitalExpenditures": "17096948", "changeInReceivables": "597000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53556744", "cashflowFromInvestment": "4027861", "stockBasedCompensation": "10717000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "298624", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15101000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-639000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-06-30" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }